Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -8.80 | -5.91 |
| EBIT | -8.80 | -5.91 |
| Pre-tax profit | -8.80 | -5.91 |
| Income taxes | 0.70 | 1.30 |
| Net earnings | -8.10 | -4.61 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 0.70 | ||
| Current deferred tax assets | 0.70 | 1.30 | |
| Short term receivables total | 0.70 | 2.00 | |
| Cash and bank deposits | 0.00 | ||
| Cash and cash equivalents | 0.00 | ||
| Balance sheet total (assets) | 0.00 | 0.70 | 2.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | -8.10 | ||
| Profit of the financial year | -8.10 | -4.61 | |
| Shareholders equity total | 0.00 | -8.10 | -12.70 |
| Non-current liabilities total | |||
| Current owed to group member | 6.29 | 10.70 | |
| Other non-interest bearing current liabilities | 2.50 | 4.00 | |
| Current liabilities total | 8.79 | 14.70 | |
| Balance sheet total (liabilities) | 0.00 | 0.70 | 2.00 |
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.