Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -5.00 | -3.75 |
| EBIT | -5.00 | -3.75 |
| Other financial expenses | -0.06 | -0.63 |
| Pre-tax profit | -5.06 | -4.38 |
| Income taxes | 1.11 | -1.11 |
| Net earnings | -3.95 | -5.49 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.11 | |
| Short term receivables total | 1.11 | |
| Cash and bank deposits | 49.94 | 49.32 |
| Cash and cash equivalents | 49.94 | 49.32 |
| Balance sheet total (assets) | 51.05 | 49.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -3.95 | |
| Profit of the financial year | -3.95 | -5.49 |
| Shareholders equity total | 46.05 | 40.57 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 3.75 |
| Current owed to participating | 5.00 | |
| Current liabilities total | 5.00 | 8.75 |
| Balance sheet total (liabilities) | 51.05 | 49.32 |
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.