Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 112.90 | 23.66 |
| Employee benefit expenses | -73.61 | -45.93 |
| EBIT | 39.29 | -22.28 |
| Other financial expenses | -0.62 | -0.90 |
| Pre-tax profit | 38.67 | -23.18 |
| Income taxes | -8.91 | |
| Net earnings | 29.76 | -23.18 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 11.27 | |
| Short term receivables total | 11.27 | |
| Cash and bank deposits | 71.45 | 41.27 |
| Cash and cash equivalents | 71.45 | 41.27 |
| Balance sheet total (assets) | 82.71 | 41.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 20.00 | 20.00 |
| Retained earnings | 29.76 | |
| Profit of the financial year | 29.76 | -23.18 |
| Shareholders equity total | 49.76 | 26.59 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | |
| Current owed to participating | 8.88 | 8.16 |
| Other non-interest bearing current liabilities | 14.07 | 6.52 |
| Current liabilities total | 32.95 | 14.68 |
| Balance sheet total (liabilities) | 82.71 | 41.27 |
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.