Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 93.08 | 178.18 |
| Employee benefit expenses | - 120.20 | - 149.37 |
| EBIT | -27.12 | 28.81 |
| Other financial expenses | -0.07 | -0.13 |
| Pre-tax profit | -27.19 | 28.68 |
| Income taxes | -0.33 | |
| Net earnings | -27.19 | 28.35 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 3.00 | 33.50 |
| Current other receivables | 1.60 | |
| Short term receivables total | 4.60 | 33.50 |
| Cash and bank deposits | 3.52 | 4.56 |
| Cash and cash equivalents | 3.52 | 4.56 |
| Balance sheet total (assets) | 8.12 | 38.06 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -27.19 | |
| Profit of the financial year | -27.19 | 28.35 |
| Shareholders equity total | -27.19 | 1.16 |
| Non-current liabilities total | ||
| Current trade creditors | 6.25 | 21.50 |
| Current owed to participating | 26.25 | 7.75 |
| Short-term deferred tax liabilities | 0.33 | |
| Other non-interest bearing current liabilities | 2.81 | 7.32 |
| Current liabilities total | 35.31 | 36.90 |
| Balance sheet total (liabilities) | 8.12 | 38.06 |
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.