Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -0.02 | -0.02 | -18.86 | - 224.57 |
| EBIT | -0.02 | -0.02 | -18.86 | - 224.57 |
| Pre-tax profit | -0.02 | -0.02 | -18.86 | - 224.57 |
| Net earnings | -0.02 | -0.02 | -18.86 | - 224.57 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 345.00 | 345.00 | 324.00 | 153.00 |
| Inventories total | 345.00 | 345.00 | 324.00 | 153.00 |
| Current trade debtors | 56.40 | |||
| Prepayments and accrued income | 0.89 | 0.89 | 3.28 | 4.59 |
| Current other receivables | 9.86 | 9.86 | 8.44 | 7.45 |
| Short term receivables total | 10.75 | 10.75 | 68.12 | 12.04 |
| Cash and bank deposits | 8.82 | 8.82 | 5.10 | 68.84 |
| Cash and cash equivalents | 8.82 | 8.82 | 5.10 | 68.84 |
| Balance sheet total (assets) | 364.57 | 364.57 | 397.21 | 233.89 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -0.02 | -18.89 | ||
| Profit of the financial year | -0.02 | -0.02 | -18.86 | - 224.57 |
| Shareholders equity total | 49.98 | 49.98 | 31.11 | - 193.46 |
| Non-current liabilities total | ||||
| Current trade creditors | 12.36 | 12.36 | 10.01 | 15.12 |
| Other non-interest bearing current liabilities | 302.23 | 302.23 | 356.09 | 412.22 |
| Current liabilities total | 314.59 | 314.59 | 366.10 | 427.34 |
| Balance sheet total (liabilities) | 364.57 | 364.57 | 397.21 | 233.89 |
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.