Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 289.93 | - 269.23 | - 183.08 |
| EBIT | - 289.93 | - 269.23 | - 183.08 |
| Other financial expenses | -0.64 | -1.18 | |
| Pre-tax profit | - 290.57 | - 270.42 | - 183.08 |
| Income taxes | 63.87 | 59.49 | 39.38 |
| Net earnings | - 226.70 | - 210.93 | - 143.70 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Advance payments and construction in progress | 21 556.89 | 56 931.43 | 102 146.20 |
| Tangible assets total | 21 556.89 | 56 931.43 | 102 146.20 |
| Other receivables | 0.00 | 0.00 | |
| Investments total | 0.00 | 0.00 | |
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.83 | ||
| Current deferred tax assets | 63.87 | 123.37 | 162.75 |
| Short term receivables total | 63.87 | 123.37 | 163.57 |
| Cash and bank deposits | 0.91 | 0.00 | 0.00 |
| Cash and cash equivalents | 0.91 | 0.00 | 0.00 |
| Balance sheet total (assets) | 21 621.67 | 57 054.80 | 102 309.78 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 226.70 | - 437.62 | |
| Profit of the financial year | - 226.70 | - 210.93 | - 143.70 |
| Shareholders equity total | - 186.70 | - 397.62 | - 541.32 |
| Non-current other liabilities | 47 000.00 | 47 000.00 | |
| Non-current liabilities total | 47 000.00 | 47 000.00 | |
| Current loans from credit institutions | 21 577.56 | 9 464.59 | 55 713.26 |
| Current trade creditors | 228.00 | 985.02 | 135.03 |
| Other non-interest bearing current liabilities | 2.81 | 2.81 | 2.81 |
| Current liabilities total | 21 808.37 | 10 452.42 | 55 851.10 |
| Balance sheet total (liabilities) | 21 621.67 | 57 054.80 | 102 309.78 |
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.