Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 42.84 |
| Employee benefit expenses | - 363.97 |
| Total depreciation | -49.00 |
| EBIT | - 370.13 |
| Other financial expenses | -10.08 |
| Pre-tax profit | - 380.21 |
| Income taxes | 82.47 |
| Net earnings | - 297.74 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 76.00 |
| Tangible assets total | 76.00 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 14.47 |
| Current deferred tax assets | 82.47 |
| Short term receivables total | 96.94 |
| Cash and bank deposits | 4.83 |
| Cash and cash equivalents | 4.83 |
| Balance sheet total (assets) | 177.77 |
Equity and liabilities (kDKK)
| 2019 | |
|---|---|
| Share capital | 200.00 |
| Profit of the financial year | - 297.74 |
| Shareholders equity total | -97.74 |
| Non-current liabilities total | |
| Current trade creditors | 10.00 |
| Current owed to group member | 102.50 |
| Other non-interest bearing current liabilities | 163.01 |
| Current liabilities total | 275.51 |
| Balance sheet total (liabilities) | 177.77 |
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.