Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -1 222.81 | - 236.66 | 1 594.56 |
| EBIT | -1 222.81 | - 236.66 | 1 594.56 |
| Other financial income | 0.55 | 0.01 | |
| Other financial expenses | - 219.39 | -0.52 | -17.30 |
| Pre-tax profit | -1 441.65 | - 237.17 | 1 577.26 |
| Net earnings | -1 441.65 | - 237.17 | 1 577.26 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 2 300.00 | 455.00 | |
| Inventories total | 2 300.00 | 455.00 | |
| Current trade debtors | 30.89 | 87.10 | 33.63 |
| Current other receivables | 120.09 | ||
| Short term receivables total | 30.89 | 207.19 | 33.63 |
| Cash and bank deposits | 812.38 | 524.19 | 597.32 |
| Cash and cash equivalents | 812.38 | 524.19 | 597.32 |
| Balance sheet total (assets) | 3 143.27 | 1 186.38 | 630.95 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -3.50 | -1 445.15 | -1 682.32 |
| Profit of the financial year | -1 441.65 | - 237.17 | 1 577.26 |
| Shareholders equity total | -1 395.15 | -1 632.32 | -55.07 |
| Non-current trade creditors | 4 097.80 | 2 802.70 | 21.04 |
| Non-current liabilities total | 4 097.80 | 2 802.70 | 21.04 |
| Current trade creditors | 69.95 | 16.00 | 9.00 |
| Other non-interest bearing current liabilities | 370.67 | 655.98 | |
| Current liabilities total | 440.62 | 16.00 | 664.98 |
| Balance sheet total (liabilities) | 3 143.27 | 1 186.38 | 630.95 |
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.