Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 83.29 | 83.29 |
| Gross profit | 83.29 | 83.29 |
| Total depreciation | -14.24 | -14.24 |
| EBIT | 69.06 | 69.06 |
| Pre-tax profit | 69.06 | 69.06 |
| Net earnings | 69.06 | 69.06 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Goodwill | 3.00 | 3.00 | 3.00 |
| Intangible assets total | 3.00 | 3.00 | 3.00 |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Balance sheet total (assets) | 3.00 | 3.00 | 3.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 3.00 | 3.00 | 3.00 |
| Retained earnings | -69.06 | -69.06 | |
| Profit of the financial year | 69.06 | 69.06 | |
| Shareholders equity total | 3.00 | 3.00 | 3.00 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 3.00 | 3.00 | 3.00 |
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.