Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 590.98 |
| Employee benefit expenses | -1 140.73 |
| Total depreciation | -6.92 |
| EBIT | - 556.67 |
| Other financial income | 5.25 |
| Other financial expenses | -58.61 |
| Pre-tax profit | - 610.03 |
| Net earnings | - 610.03 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 27.66 |
| Tangible assets total | 27.66 |
| Investments total | |
| Non-current other receivables | 134.00 |
| Long term receivables total | 134.00 |
| Finished products/goods | 1 228.44 |
| Inventories total | 1 228.44 |
| Current other receivables | 330.34 |
| Short term receivables total | 330.34 |
| Cash and bank deposits | 291.73 |
| Cash and cash equivalents | 291.73 |
| Balance sheet total (assets) | 2 012.18 |
Equity and liabilities (kDKK)
| 2019 | |
|---|---|
| Share capital | 500.00 |
| Retained earnings | 10.00 |
| Profit of the financial year | - 610.03 |
| Shareholders equity total | - 100.03 |
| Non-current liabilities total | |
| Advances received | 61.03 |
| Current trade creditors | 1 793.30 |
| Other non-interest bearing current liabilities | 257.87 |
| Current liabilities total | 2 112.20 |
| Balance sheet total (liabilities) | 2 012.18 |
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.