Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -56.56 | - 366.12 | -1 093.08 |
| Employee benefit expenses | -64.88 | - 638.72 | -1 262.55 |
| Other operating expenses | - 851.65 | -2 755.70 | -2 046.42 |
| Total depreciation | - 707.00 | - 512.10 | |
| EBIT | - 973.08 | -4 467.54 | 202.89 |
| Other financial expenses | -0.78 | - 144.66 | - 578.82 |
| Pre-tax profit | - 973.86 | -4 612.20 | - 375.93 |
| Income taxes | 1 013.80 | -50.82 | |
| Net earnings | - 973.86 | -3 598.41 | - 426.75 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 693.00 | 616.00 | |
| Machinery and equipment | 5 670.00 | 368.12 | |
| Tangible assets total | 6 363.00 | 984.12 | |
| Other receivables | 900.00 | ||
| Investments total | 900.00 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 52.80 | 26.52 | |
| Current amounts owed by group member comp. | 319.59 | ||
| Current other receivables | 192.47 | 2 334.16 | 1 014.06 |
| Short term receivables total | 512.06 | 2 386.96 | 1 040.58 |
| Cash and bank deposits | 71.15 | 0.66 | 61.45 |
| Cash and cash equivalents | 71.15 | 0.66 | 61.45 |
| Balance sheet total (assets) | 583.21 | 9 650.63 | 2 086.15 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 973.86 | -4 572.27 | |
| Profit of the financial year | - 973.86 | -3 598.41 | - 426.75 |
| Shareholders equity total | - 933.86 | -4 532.27 | -4 959.02 |
| Non-current liabilities total | |||
| Current trade creditors | 12.46 | 232.29 | 141.14 |
| Current owed to group member | 720.48 | 13 950.61 | 4 476.04 |
| Short-term deferred tax liabilities | 50.82 | ||
| Other non-interest bearing current liabilities | 784.13 | 2 377.17 | |
| Current liabilities total | 1 517.07 | 14 182.90 | 7 045.17 |
| Balance sheet total (liabilities) | 583.21 | 9 650.63 | 2 086.15 |
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.