Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -42.17 | -10.12 |
| EBIT | -42.17 | -10.12 |
| Other financial income | 0.30 | |
| Other financial expenses | -0.03 | |
| Pre-tax profit | -42.17 | -9.85 |
| Income taxes | 9.00 | 2.18 |
| Net earnings | -33.17 | -7.68 |
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. | 19.29 | |
| Current deferred tax assets | 9.00 | 2.18 |
| Short term receivables total | 9.00 | 21.47 |
| Cash and bank deposits | 20.33 | 9.55 |
| Cash and cash equivalents | 20.33 | 9.55 |
| Balance sheet total (assets) | 29.33 | 31.03 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -33.17 | |
| Profit of the financial year | -33.17 | -7.68 |
| Shareholders equity total | 16.83 | 9.15 |
| Non-current liabilities total | ||
| Current trade creditors | 12.50 | 21.87 |
| Current liabilities total | 12.50 | 21.87 |
| Balance sheet total (liabilities) | 29.33 | 31.03 |
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.