Income statement (kDKK)
| 2016 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 94.89 | ||
| Costs of manufacturing | -71.09 | ||
| Gross profit | -0.20 | 23.80 | 66.82 |
| EBIT | -0.20 | 23.80 | 66.82 |
| Other financial expenses | -0.04 | ||
| Pre-tax profit | -0.20 | 23.80 | 66.77 |
| Income taxes | -14.69 | ||
| Net earnings | -0.20 | 23.80 | 52.08 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 28.17 | 28.17 | 28.17 | ||
| Inventories total | 28.17 | 28.17 | 28.17 | ||
| Current trade debtors | 78.24 | 78.24 | |||
| Short term receivables total | 78.24 | 78.24 | |||
| Cash and bank deposits | 0.00 | 0.00 | 0.13 | 4.71 | 4.71 |
| Cash and cash equivalents | 0.00 | 0.00 | 0.13 | 4.71 | 4.71 |
| Balance sheet total (assets) | 0.00 | 0.00 | 28.30 | 111.13 | 111.13 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 | |
| Retained earnings | -0.20 | 4.50 | 28.30 | 80.38 | |
| Profit of the financial year | -0.20 | 23.80 | 52.08 | ||
| Shareholders equity total | -0.19 | -0.19 | 28.30 | 80.38 | 80.38 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.20 | 0.20 | |||
| Current trade creditors | 2.52 | 2.52 | |||
| Short-term deferred tax liabilities | 14.69 | ||||
| Other non-interest bearing current liabilities | 13.54 | 28.23 | |||
| Current liabilities total | 0.20 | 0.20 | 30.75 | 30.75 | |
| Balance sheet total (liabilities) | 0.00 | 0.00 | 28.30 | 111.13 | 111.13 |
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.