Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -3.17 | -2.25 |
| EBIT | -3.17 | -2.25 |
| Other financial expenses | -0.14 | |
| Pre-tax profit | -3.17 | -2.39 |
| Income taxes | 0.70 | -0.70 |
| Net earnings | -2.47 | -3.09 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 0.70 | |
| Short term receivables total | 0.70 | |
| Cash and bank deposits | 0.00 | 0.00 |
| Cash and cash equivalents | 0.00 | 0.00 |
| Balance sheet total (assets) | 0.70 | 0.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -2.47 | |
| Profit of the financial year | -2.47 | -3.09 |
| Shareholders equity total | -2.47 | -5.56 |
| Non-current liabilities total | ||
| Current trade creditors | 2.50 | 2.50 |
| Other non-interest bearing current liabilities | 0.67 | 3.06 |
| Current liabilities total | 3.17 | 5.56 |
| Balance sheet total (liabilities) | 0.70 | 0.00 |
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.