Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 650.33 | 0.74 |
| Wages and salaries | - 443.99 | |
| Social security expenses | -57.94 | |
| EBIT | 148.39 | 0.74 |
| Other financial expenses | -1.06 | -1.19 |
| Pre-tax profit | 147.33 | -0.45 |
| Income taxes | -32.31 | |
| Net earnings | 115.02 | -0.45 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 155.00 | 150.50 | 150.50 |
| Short term receivables total | 155.00 | 150.50 | 150.50 |
| Cash and bank deposits | 14.64 | 4.85 | 4.85 |
| Cash and cash equivalents | 14.64 | 4.85 | 4.85 |
| Balance sheet total (assets) | 169.64 | 155.35 | 155.35 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | 115.02 | 114.57 | |
| Profit of the financial year | 115.02 | -0.45 | |
| Shareholders equity total | 115.02 | 114.57 | 114.57 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 32.31 | 32.31 | 32.31 |
| Other non-interest bearing current liabilities | 22.30 | 8.47 | 8.47 |
| Current liabilities total | 54.62 | 40.78 | 40.78 |
| Balance sheet total (liabilities) | 169.64 | 155.35 | 155.35 |
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.