Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | - 372.35 | 92.17 |
| Gross profit | - 372.35 | 92.17 |
| EBIT | - 372.35 | 92.17 |
| Other financial expenses | -0.20 | -0.24 |
| Pre-tax profit | - 372.56 | 91.94 |
| Income taxes | 81.96 | -20.23 |
| Net earnings | - 290.60 | 71.71 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 81.96 | 61.74 |
| Short term receivables total | 81.96 | 61.74 |
| Cash and bank deposits | 2.44 | 94.38 |
| Cash and cash equivalents | 2.44 | 94.38 |
| Balance sheet total (assets) | 84.40 | 156.11 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 85.00 |
| Retained earnings | -0.60 | |
| Profit of the financial year | - 290.60 | 71.71 |
| Shareholders equity total | - 240.60 | 156.11 |
| Non-current liabilities total | ||
| Current owed to group member | 325.00 | |
| Current liabilities total | 325.00 | |
| Balance sheet total (liabilities) | 84.40 | 156.11 |
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.