Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 173.40 | -64.05 |
| EBIT | - 173.40 | -64.05 |
| Other financial expenses | -0.05 | -0.00 |
| Pre-tax profit | - 173.45 | -64.05 |
| Income taxes | 38.17 | 14.09 |
| Net earnings | - 135.28 | -49.96 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 76.71 | 57.53 |
| Tangible assets total | 76.71 | 57.53 |
| Other receivables | 62.87 | 62.87 |
| Investments total | 62.87 | 62.87 |
| Deferred tax assets | 38.17 | 52.26 |
| Long term receivables total | 38.17 | 52.26 |
| Inventories total | ||
| Current other receivables | 27.76 | 27.76 |
| Short term receivables total | 27.76 | 27.76 |
| Cash and bank deposits | 23.67 | 19.98 |
| Cash and cash equivalents | 23.67 | 19.98 |
| Balance sheet total (assets) | 229.19 | 220.41 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -0.05 | - 135.33 |
| Profit of the financial year | - 135.28 | -49.96 |
| Shareholders equity total | -85.33 | - 135.29 |
| Non-current owed to group member | 314.52 | 355.70 |
| Non-current liabilities total | 314.52 | 355.70 |
| Current liabilities total | ||
| Balance sheet total (liabilities) | 229.19 | 220.41 |
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.