Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -14.72 | -10.45 |
| EBIT | -14.72 | -10.45 |
| Other financial income | 13.64 | 24.98 |
| Other financial expenses | -0.01 | |
| Pre-tax profit | -1.08 | 14.53 |
| Income taxes | -2.96 | |
| Net earnings | -1.08 | 11.57 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 507.74 | 519.90 |
| Current other receivables | 1.18 | |
| Short term receivables total | 508.92 | 519.90 |
| Cash and bank deposits | 3.55 | |
| Cash and cash equivalents | 3.55 | |
| Balance sheet total (assets) | 508.92 | 523.45 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 500.00 | 500.00 |
| Retained earnings | -1.08 | |
| Profit of the financial year | -1.08 | 11.57 |
| Shareholders equity total | 498.92 | 510.49 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Short-term deferred tax liabilities | 2.96 | |
| Current liabilities total | 10.00 | 12.96 |
| Balance sheet total (liabilities) | 508.92 | 523.45 |
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.