Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -13.59 | -11.98 |
| EBIT | -13.59 | -11.98 |
| Other financial expenses | -0.34 | -0.89 |
| Pre-tax profit | -13.93 | -12.87 |
| Income taxes | 3.06 | 2.83 |
| Net earnings | -10.87 | -10.04 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.77 | 3.75 |
| Current deferred tax assets | 3.06 | 5.90 |
| Short term receivables total | 3.83 | 9.64 |
| Cash and bank deposits | 0.74 | 2.40 |
| Cash and cash equivalents | 0.74 | 2.40 |
| Balance sheet total (assets) | 4.57 | 12.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -10.87 | |
| Profit of the financial year | -10.87 | -10.04 |
| Shareholders equity total | -10.87 | -20.90 |
| Non-current liabilities total | ||
| Current trade creditors | 3.50 | 4.52 |
| Other non-interest bearing current liabilities | 11.93 | 28.41 |
| Current liabilities total | 15.43 | 32.94 |
| Balance sheet total (liabilities) | 4.57 | 12.04 |
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.