Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -36.92 | -4.75 |
| EBIT | -36.92 | -4.75 |
| Other financial expenses | -2.62 | -1.49 |
| Pre-tax profit | -39.54 | -6.24 |
| Income taxes | 8.12 | 1.05 |
| Net earnings | -31.42 | -5.19 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 8.01 | |
| Current deferred tax assets | 8.12 | 9.18 |
| Short term receivables total | 16.13 | 9.18 |
| Cash and bank deposits | 8.07 | 7.22 |
| Cash and cash equivalents | 8.07 | 7.22 |
| Balance sheet total (assets) | 24.21 | 16.40 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -31.42 | |
| Profit of the financial year | -31.42 | -5.19 |
| Shareholders equity total | 18.58 | 13.40 |
| Non-current liabilities total | ||
| Current trade creditors | 3.00 | 3.00 |
| Other non-interest bearing current liabilities | 2.62 | |
| Current liabilities total | 5.62 | 3.00 |
| Balance sheet total (liabilities) | 24.21 | 16.40 |
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.