Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 10.98 | 55.43 |
| External services | -9.19 | -31.22 |
| Gross profit | 1.78 | 24.21 |
| Wages and salaries | -19.42 | |
| Social security expenses | -0.94 | |
| EBIT | 1.78 | 3.84 |
| Other financial expenses | -1.26 | |
| Pre-tax profit | 1.78 | 2.58 |
| Income taxes | -0.39 | -0.57 |
| Net earnings | 1.39 | 2.01 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 4.99 | |
| Short term receivables total | 4.99 | |
| Cash and bank deposits | 1.39 | |
| Cash and cash equivalents | 1.39 | |
| Balance sheet total (assets) | 1.39 | 4.99 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 1.78 | 2.58 |
| Retained earnings | -1.39 | -0.23 |
| Profit of the financial year | 1.39 | 2.01 |
| Shareholders equity total | 1.78 | 4.36 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | -0.39 | |
| Other non-interest bearing current liabilities | 0.63 | |
| Current liabilities total | -0.39 | 0.63 |
| Balance sheet total (liabilities) | 1.39 | 4.99 |
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.