Income statement (kDKK)
| 2018 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 28.30 | 0.50 |
| EBIT | 28.30 | 0.50 |
| Other financial expenses | -0.50 | |
| Pre-tax profit | 28.30 | |
| Income taxes | -7.29 | |
| Net earnings | 21.01 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 25.92 | 0.60 | 3.33 |
| Short term receivables total | 25.92 | 0.60 | 3.33 |
| Cash and bank deposits | 16.62 | 64.76 | 37.58 |
| Cash and cash equivalents | 16.62 | 64.76 | 37.58 |
| Balance sheet total (assets) | 42.54 | 65.36 | 40.91 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | 21.01 | 21.01 | |
| Profit of the financial year | 21.01 | ||
| Shareholders equity total | 21.01 | 21.01 | 21.01 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 7.29 | 7.29 | |
| Other non-interest bearing current liabilities | 14.23 | 37.05 | 19.90 |
| Current liabilities total | 21.52 | 44.34 | 19.90 |
| Balance sheet total (liabilities) | 42.54 | 65.36 | 40.91 |
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.