Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -13.32 | -25.14 |
| Employee benefit expenses | - 341.37 | |
| EBIT | -13.32 | - 366.51 |
| Other financial income | 0.64 | |
| Other financial expenses | -0.20 | -6.18 |
| Pre-tax profit | -12.89 | - 372.69 |
| Income taxes | 2.83 | -4.18 |
| Net earnings | -10.05 | - 376.87 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 35.79 | |
| Current deferred tax assets | 4.18 | |
| Short term receivables total | 39.97 | |
| Cash and bank deposits | 0.21 | 44.35 |
| Cash and cash equivalents | 0.21 | 44.35 |
| Balance sheet total (assets) | 40.18 | 44.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -4.77 | -14.82 |
| Profit of the financial year | -10.05 | - 376.87 |
| Shareholders equity total | 35.18 | - 341.69 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 12.50 |
| Current owed to group member | 373.54 | |
| Current liabilities total | 5.00 | 386.04 |
| Balance sheet total (liabilities) | 40.18 | 44.35 |
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.