Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -27.18 | -14.19 |
| EBIT | -27.18 | -14.19 |
| Other financial income | 0.04 | |
| Other financial expenses | -0.87 | -0.81 |
| Pre-tax profit | -28.06 | -14.96 |
| Net earnings | -28.06 | -14.96 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.94 | 9.41 |
| Short term receivables total | 0.94 | 9.41 |
| Cash and bank deposits | 23.30 | 4.57 |
| Cash and cash equivalents | 23.30 | 4.57 |
| Balance sheet total (assets) | 24.25 | 13.98 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -28.06 | |
| Profit of the financial year | -28.06 | -14.96 |
| Shareholders equity total | 21.94 | 6.98 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 2.30 | 7.00 |
| Current liabilities total | 2.30 | 7.00 |
| Balance sheet total (liabilities) | 24.25 | 13.98 |
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.