Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 5.00 | 3.76 |
| External services | -0.32 | |
| Gross profit | 5.00 | 3.45 |
| EBIT | 5.00 | 3.45 |
| Other financial expenses | -0.01 | -1.47 |
| Pre-tax profit | 4.99 | 1.98 |
| Income taxes | -1.10 | -0.43 |
| Net earnings | 3.90 | 1.54 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 6.25 | 8.82 |
| Cash and cash equivalents | 6.25 | 8.82 |
| Balance sheet total (assets) | 6.25 | 8.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | -0.00 | |
| Retained earnings | 3.90 | |
| Profit of the financial year | 3.90 | 1.54 |
| Shareholders equity total | 3.90 | 5.44 |
| Provisions | 0.00 | |
| Non-current deferred tax liabilities | 1.10 | 1.53 |
| Non-current liabilities total | 1.10 | 1.53 |
| Other non-interest bearing current liabilities | 1.25 | 1.85 |
| Current liabilities total | 1.25 | 1.85 |
| Balance sheet total (liabilities) | 6.25 | 8.82 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.