Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 85.75 | 50.02 |
| External services | - 111.89 | -45.31 |
| Gross profit | -26.14 | 4.72 |
| EBIT | -26.14 | 4.72 |
| Other financial expenses | -9.93 | |
| Pre-tax profit | -36.07 | 4.72 |
| Net earnings | -36.07 | 4.72 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 3.10 | |
| Inventories total | 3.10 | |
| Current other receivables | 22.07 | |
| Short term receivables total | 22.07 | |
| Cash and bank deposits | 2.68 | |
| Cash and cash equivalents | 2.68 | |
| Balance sheet total (assets) | 22.07 | 5.78 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -36.07 | |
| Profit of the financial year | -36.07 | 4.72 |
| Shareholders equity total | -36.06 | -31.35 |
| Non-current liabilities total | ||
| Current owed to participating | 57.35 | 31.92 |
| Other non-interest bearing current liabilities | 0.78 | 5.21 |
| Current liabilities total | 58.13 | 37.13 |
| Balance sheet total (liabilities) | 22.07 | 5.78 |
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.