Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 37.30 | 166.00 |
| Employee benefit expenses | - 164.19 | - 284.45 |
| EBIT | - 126.89 | - 118.45 |
| Other financial expenses | -2.49 | -0.76 |
| Pre-tax profit | - 129.39 | - 119.21 |
| Income taxes | 27.27 | 25.49 |
| Net earnings | - 102.11 | -93.72 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 27.27 | 52.76 |
| Short term receivables total | 27.27 | 52.76 |
| Cash and bank deposits | 5.83 | 0.76 |
| Cash and cash equivalents | 5.83 | 0.76 |
| Balance sheet total (assets) | 33.10 | 53.52 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | - 102.11 | |
| Profit of the financial year | - 102.11 | -93.72 |
| Shareholders equity total | - 102.11 | - 195.83 |
| Non-current liabilities total | ||
| Current owed to participating | 41.19 | 36.59 |
| Other non-interest bearing current liabilities | 94.03 | 212.76 |
| Current liabilities total | 135.21 | 249.35 |
| Balance sheet total (liabilities) | 33.10 | 53.52 |
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.