Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -19.15 | -30.43 | -26.02 |
| EBIT | -19.15 | -30.43 | -26.02 |
| Other financial expenses | -49.49 | -88.72 | - 146.69 |
| Pre-tax profit | -68.64 | - 119.15 | - 172.70 |
| Income taxes | 14.15 | 24.74 | 38.02 |
| Net earnings | -54.50 | -94.40 | - 134.69 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Advance payments and construction in progress | 3 333.77 | 3 918.85 | 3 920.22 |
| Tangible assets total | 3 333.77 | 3 918.85 | 3 920.22 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 14.15 | 24.75 | 38.02 |
| Short term receivables total | 14.15 | 24.75 | 38.02 |
| Cash and bank deposits | 175.51 | 43.35 | |
| Cash and cash equivalents | 175.51 | 43.35 | |
| Balance sheet total (assets) | 3 523.43 | 3 986.95 | 3 958.24 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 460.00 | 668.21 | 573.80 |
| Profit of the financial year | -54.50 | -94.40 | - 134.69 |
| Shareholders equity total | 445.50 | 613.80 | 479.11 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 2 875.00 | 2 891.16 | |
| Current trade creditors | 437.25 | 7.10 | 498.05 |
| Current owed to group member | 2 640.67 | 491.05 | |
| Other non-interest bearing current liabilities | 89.92 | ||
| Current liabilities total | 3 077.92 | 3 373.15 | 3 479.13 |
| Balance sheet total (liabilities) | 3 523.43 | 3 986.95 | 3 958.24 |
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.