Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 37.89 | -5.02 |
| EBIT | 37.89 | -5.02 |
| Other financial expenses | -0.02 | |
| Pre-tax profit | 37.89 | -5.04 |
| Income taxes | -9.11 | |
| Net earnings | 28.79 | -5.04 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 59.48 | 59.48 |
| Short term receivables total | 59.48 | 59.48 |
| Cash and bank deposits | 18.41 | 13.37 |
| Cash and cash equivalents | 18.41 | 13.37 |
| Balance sheet total (assets) | 77.89 | 72.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 28.79 | |
| Profit of the financial year | 28.79 | -5.04 |
| Shareholders equity total | 68.79 | 63.75 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 9.11 | 9.11 |
| Current liabilities total | 9.11 | 9.11 |
| Balance sheet total (liabilities) | 77.89 | 72.86 |
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.