Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 249.75 | ||
| External services | 11.97 | 11.97 | - 144.46 |
| Gross profit | 11.97 | 11.97 | 105.29 |
| Wages and salaries | -99.44 | ||
| Social security expenses | -0.57 | ||
| EBIT | 11.97 | 11.97 | 5.28 |
| Pre-tax profit | 11.97 | 11.97 | 5.28 |
| Income taxes | -2.11 | -2.11 | |
| Net earnings | 9.85 | 9.85 | 5.28 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 11.21 | 11.21 | 3.04 |
| Short term receivables total | 11.21 | 11.21 | 3.04 |
| Cash and bank deposits | 0.76 | 0.76 | 14.87 |
| Cash and cash equivalents | 0.76 | 0.76 | 14.87 |
| Balance sheet total (assets) | 11.97 | 11.97 | 17.91 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Profit of the financial year | 9.85 | 9.85 | 5.28 |
| Shareholders equity total | 9.86 | 9.86 | 5.29 |
| Non-current deferred tax liabilities | 2.11 | ||
| Non-current liabilities total | 2.11 | ||
| Short-term deferred tax liabilities | 2.11 | 2.11 | |
| Other non-interest bearing current liabilities | 12.62 | ||
| Current liabilities total | 2.11 | 2.11 | 12.62 |
| Balance sheet total (liabilities) | 11.97 | 14.08 | 17.91 |
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.