Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -22.26 | - 143.88 |
| Total depreciation | -1.38 | |
| EBIT | -23.64 | - 143.88 |
| Other financial expenses | -0.01 | |
| Pre-tax profit | -23.64 | - 143.89 |
| Net earnings | -23.64 | - 143.89 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 42.00 | 42.00 |
| Investments total | 42.00 | 42.00 |
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 11.56 | 11.56 |
| Current other receivables | 0.63 | |
| Short term receivables total | 12.19 | 11.56 |
| Cash and bank deposits | 0.46 | 2.53 |
| Cash and cash equivalents | 0.46 | 2.53 |
| Balance sheet total (assets) | 54.65 | 56.09 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -23.64 | |
| Profit of the financial year | -23.64 | - 143.89 |
| Shareholders equity total | -23.64 | - 167.53 |
| Non-current liabilities total | ||
| Current trade creditors | 17.36 | 4.54 |
| Current owed to participating | 31.07 | 188.83 |
| Other non-interest bearing current liabilities | 29.86 | 30.25 |
| Current liabilities total | 78.29 | 223.62 |
| Balance sheet total (liabilities) | 54.65 | 56.09 |
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.