Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -8.04 | 331.04 |
| Employee benefit expenses | - 439.58 | |
| EBIT | -8.04 | - 108.55 |
| Other financial expenses | -0.85 | -1.78 |
| Pre-tax profit | -8.90 | - 110.33 |
| Income taxes | 24.19 | |
| Net earnings | -8.90 | -86.14 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 211.96 | |
| Current deferred tax assets | 24.19 | |
| Short term receivables total | 236.14 | |
| Cash and bank deposits | 0.00 | 27.24 |
| Cash and cash equivalents | 0.00 | 27.24 |
| Balance sheet total (assets) | 0.00 | 263.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -8.90 | |
| Profit of the financial year | -8.90 | -86.14 |
| Shareholders equity total | -8.90 | -95.03 |
| Non-current liabilities total | ||
| Current trade creditors | 8.90 | 30.26 |
| Current owed to participating | 88.65 | |
| Other non-interest bearing current liabilities | 239.51 | |
| Current liabilities total | 8.90 | 358.42 |
| Balance sheet total (liabilities) | 0.00 | 263.39 |
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.