Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -43.10 | -7.78 | -29.35 | - 104.52 | |
| Reduction in value of non-current assets | 3 800.00 | 21 200.00 | 3 785.00 | 3 759.14 | 2 592.17 |
| EBIT | 3 800.00 | 21 156.90 | 3 777.22 | 3 729.79 | 2 487.64 |
| Other financial expenses | -9.02 | -0.25 | -0.15 | - 133.40 | |
| Pre-tax profit | 3 800.00 | 21 147.88 | 3 776.97 | 3 729.64 | 2 354.24 |
| Income taxes | - 836.00 | -4 651.88 | - 830.97 | - 820.57 | - 517.95 |
| Net earnings | 2 964.00 | 16 496.00 | 2 946.00 | 2 909.07 | 1 836.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 3 800.00 | 27 748.75 | 37 317.05 | 89 160.50 | 117 059.19 |
| Tangible assets total | 3 800.00 | 27 748.75 | 37 317.05 | 89 160.50 | 117 059.19 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 49.80 | ||||
| Current other receivables | 976.07 | 4 257.64 | |||
| Short term receivables total | 49.80 | 976.07 | 4 257.64 | ||
| Cash and bank deposits | 0.20 | 0.07 | 6 332.95 | ||
| Cash and cash equivalents | 0.20 | 0.07 | 6 332.95 | ||
| Balance sheet total (assets) | 3 850.00 | 27 748.82 | 37 317.05 | 90 136.57 | 127 649.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 2 964.00 | 19 460.00 | 42 406.00 | 45 315.07 | |
| Profit of the financial year | 2 964.00 | 16 496.00 | 2 946.00 | 2 909.07 | 1 836.29 |
| Shareholders equity total | 3 014.00 | 19 510.00 | 22 456.00 | 45 365.07 | 47 201.36 |
| Provisions | 836.00 | 5 488.40 | 6 330.90 | 7 177.30 | 7 785.50 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.90 | 24 799.18 | 36 616.66 | ||
| Current trade creditors | 12.50 | 6.25 | 575.00 | 12 978.15 | |
| Current owed to group member | 2 737.92 | 8 522.00 | 12 220.02 | 23 068.11 | |
| Current liabilities total | 2 750.42 | 8 530.15 | 37 594.20 | 72 662.92 | |
| Balance sheet total (liabilities) | 3 850.00 | 27 748.82 | 37 317.05 | 90 136.57 | 127 649.78 |
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.