Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -4.76 | 46.83 |
| EBIT | -4.76 | 46.83 |
| Other financial income | 0.03 | |
| Other financial expenses | -4.43 | -3.37 |
| Pre-tax profit | -9.16 | 43.46 |
| Income taxes | 1.83 | -9.62 |
| Net earnings | -7.33 | 33.84 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 36.28 | 4.25 |
| Current other receivables | 5.22 | |
| Current deferred tax assets | 1.83 | |
| Short term receivables total | 38.11 | 9.47 |
| Cash and bank deposits | 10.09 | 94.88 |
| Cash and cash equivalents | 10.09 | 94.88 |
| Balance sheet total (assets) | 48.21 | 104.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -7.33 | |
| Profit of the financial year | -7.33 | 33.84 |
| Shareholders equity total | 42.67 | 76.51 |
| Non-current liabilities total | ||
| Current trade creditors | 17.51 | |
| Short-term deferred tax liabilities | 8.13 | |
| Other non-interest bearing current liabilities | 5.54 | 2.19 |
| Current liabilities total | 5.54 | 27.84 |
| Balance sheet total (liabilities) | 48.21 | 104.35 |
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.