Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 864.00 | 1 350.19 |
| Employee benefit expenses | -1 428.00 | -1 600.33 |
| EBIT | - 564.00 | - 250.14 |
| Other financial expenses | -31.00 | -19.86 |
| Pre-tax profit | - 595.00 | - 270.00 |
| Net earnings | - 595.00 | - 270.00 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 583.00 | 3.80 |
| Short term receivables total | 583.00 | 3.80 |
| Cash and bank deposits | 1.00 | 187.30 |
| Cash and cash equivalents | 1.00 | 187.30 |
| Balance sheet total (assets) | 584.00 | 191.10 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 63.00 | 63.29 |
| Retained earnings | 49.00 | - 545.92 |
| Profit of the financial year | - 595.00 | - 270.00 |
| Shareholders equity total | - 483.00 | - 752.63 |
| Provisions | 0.81 | |
| Non-current other liabilities | 489.19 | 227.47 |
| Non-current liabilities total | 489.19 | 227.47 |
| Current trade creditors | 8.00 | 14.92 |
| Other non-interest bearing current liabilities | 569.00 | 701.34 |
| Current liabilities total | 577.00 | 716.26 |
| Balance sheet total (liabilities) | 584.00 | 191.10 |
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.