Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -44.87 | -9.33 | -7.30 |
| EBIT | -44.87 | -9.33 | -7.30 |
| Other financial income | 0.53 | ||
| Other financial expenses | -48.83 | - 118.13 | - 208.90 |
| Pre-tax profit | -93.70 | - 127.46 | - 215.68 |
| Net earnings | -93.70 | - 127.46 | - 215.68 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Advance payments and construction in progress | 4 065.00 | 7 665.00 | 8 075.00 |
| Tangible assets total | 4 065.00 | 7 665.00 | 8 075.00 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 37.28 | 13.40 | 1 006.64 |
| Cash and cash equivalents | 37.28 | 13.40 | 1 006.64 |
| Balance sheet total (assets) | 4 102.28 | 7 678.40 | 9 081.64 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -93.70 | - 221.16 | |
| Profit of the financial year | -93.70 | - 127.46 | - 215.68 |
| Shareholders equity total | -53.70 | - 181.16 | - 396.84 |
| Non-current owed to group member | 4 088.48 | 7 346.39 | 5 932.55 |
| Non-current other liabilities | 505.67 | 3 538.42 | |
| Non-current liabilities total | 4 088.48 | 7 852.06 | 9 470.98 |
| Current trade creditors | 67.50 | 7.50 | 7.50 |
| Current owed to participating | 505.67 | 3 538.42 | |
| Other non-interest bearing current liabilities | - 505.67 | -3 538.42 | |
| Current liabilities total | 67.50 | 7.50 | 7.50 |
| Balance sheet total (liabilities) | 4 102.28 | 7 678.40 | 9 081.64 |
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.