Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -21.02 | -6.74 |
| EBIT | -21.02 | -6.74 |
| Other financial expenses | -0.03 | -0.02 |
| Pre-tax profit | -21.05 | -6.75 |
| Income taxes | 4.63 | 1.49 |
| Net earnings | -16.42 | -5.27 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 15.63 | 14.94 |
| Inventories total | 15.63 | 14.94 |
| Current other receivables | 1.83 | 0.10 |
| Current deferred tax assets | 4.63 | 6.12 |
| Short term receivables total | 6.46 | 6.21 |
| Cash and bank deposits | 3.75 | 2.91 |
| Cash and cash equivalents | 3.75 | 2.91 |
| Balance sheet total (assets) | 25.83 | 24.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 15.00 | 15.00 |
| Retained earnings | -16.42 | |
| Profit of the financial year | -16.42 | -5.27 |
| Shareholders equity total | -1.42 | -6.69 |
| Non-current liabilities total | ||
| Current owed to participating | 27.25 | 30.75 |
| Current liabilities total | 27.25 | 30.75 |
| Balance sheet total (liabilities) | 25.83 | 24.06 |
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.