Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -5.00 | 396.74 |
| Employee benefit expenses | - 761.39 | |
| Total depreciation | -30.36 | |
| EBIT | -5.00 | - 395.00 |
| Other financial expenses | -13.16 | |
| Pre-tax profit | -5.00 | - 408.17 |
| Income taxes | 89.84 | |
| Net earnings | -5.00 | - 318.32 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 172.04 | |
| Tangible assets total | 172.04 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 155.94 | |
| Current deferred tax assets | 89.84 | |
| Short term receivables total | 245.78 | |
| Cash and bank deposits | 50.00 | 63.00 |
| Cash and cash equivalents | 50.00 | 63.00 |
| Balance sheet total (assets) | 50.00 | 480.82 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -5.00 | |
| Profit of the financial year | -5.00 | - 318.32 |
| Shareholders equity total | 45.00 | - 273.32 |
| Non-current loans from credit institutions | 176.55 | |
| Non-current liabilities total | 176.55 | |
| Current loans from credit institutions | 3.25 | |
| Current trade creditors | 5.00 | 284.43 |
| Current owed to participating | 12.90 | |
| Other non-interest bearing current liabilities | 277.02 | |
| Current liabilities total | 5.00 | 577.60 |
| Balance sheet total (liabilities) | 50.00 | 480.82 |
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.