Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 263.16 | |
| External services | - 175.53 | |
| Gross profit | 87.00 | -11.12 |
| EBIT | 87.63 | -11.12 |
| Other financial expenses | -0.19 | |
| Pre-tax profit | 87.00 | -11.30 |
| Income taxes | -19.00 | -0.60 |
| Net earnings | 68.00 | -11.91 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 25.00 | 0.70 |
| Short term receivables total | 25.00 | 0.70 |
| Cash and bank deposits | 83.00 | 99.23 |
| Cash and cash equivalents | 83.00 | 99.23 |
| Balance sheet total (assets) | 108.00 | 99.92 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 20.00 | 20.00 |
| Other reserves | 20.00 | 20.00 |
| Retained earnings | -20.00 | 48.36 |
| Profit of the financial year | 68.00 | -11.91 |
| Shareholders equity total | 88.00 | 76.45 |
| Non-current liabilities total | ||
| Current trade creditors | 2.50 | |
| Short-term deferred tax liabilities | 19.00 | |
| Other non-interest bearing current liabilities | 1.00 | 20.97 |
| Current liabilities total | 20.00 | 23.47 |
| Balance sheet total (liabilities) | 108.00 | 99.92 |
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.