Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -26.54 | -26.91 |
| Gross profit | -26.54 | -26.91 |
| Reduction in value of non-current assets | 47 041.70 | -30 343.40 |
| EBIT | 47 015.16 | -30 370.32 |
| Other financial expenses | -1.38 | -1.38 |
| Pre-tax profit | 47 013.78 | -30 371.69 |
| Net earnings | 47 013.78 | -30 371.69 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current loans receivable | 48 561.70 | 18 218.30 |
| Long term receivables total | 48 561.70 | 18 218.30 |
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 133.07 | 103.79 |
| Cash and cash equivalents | 133.07 | 103.79 |
| Balance sheet total (assets) | 48 694.78 | 18 322.09 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 1 668.50 | 1 668.50 |
| Retained earnings | 47 013.78 | |
| Profit of the financial year | 47 013.78 | -30 371.69 |
| Shareholders equity total | 48 682.28 | 18 310.58 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 12.50 | 11.50 |
| Current liabilities total | 12.50 | 11.50 |
| Balance sheet total (liabilities) | 48 694.78 | 18 322.09 |
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.