Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 116.68 | 353.31 |
| Employee benefit expenses | - 502.35 | - 255.49 |
| EBIT | - 385.67 | 97.83 |
| Pre-tax profit | - 385.67 | 97.83 |
| Net earnings | - 385.67 | 97.83 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 45.23 | 45.23 |
| Investments total | 45.23 | 45.23 |
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 13.52 | |
| Short term receivables total | 13.52 | |
| Cash and bank deposits | 69.00 | 33.47 |
| Cash and cash equivalents | 69.00 | 33.47 |
| Balance sheet total (assets) | 114.23 | 92.22 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | - 385.24 | |
| Profit of the financial year | - 385.67 | 97.83 |
| Shareholders equity total | - 385.67 | - 287.41 |
| Non-current liabilities total | ||
| Current trade creditors | 37.53 | 162.42 |
| Current owed to participating | 330.96 | 18.59 |
| Other non-interest bearing current liabilities | 131.41 | 198.62 |
| Current liabilities total | 499.90 | 379.63 |
| Balance sheet total (liabilities) | 114.23 | 92.22 |
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.