Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | - 209.74 |
| Employee benefit expenses | -20.28 |
| Total depreciation | -20.00 |
| EBIT | - 209.46 |
| Other financial expenses | -23.02 |
| Pre-tax profit | - 232.48 |
| Income taxes | 5.83 |
| Net earnings | - 226.65 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 63.33 |
| Advance payments and construction in progress | 1 639.60 |
| Tangible assets total | 1 702.93 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current deferred tax assets | 5.83 |
| Short term receivables total | 5.83 |
| Cash and bank deposits | 1.21 |
| Cash and cash equivalents | 1.21 |
| Balance sheet total (assets) | 1 709.97 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | - 250.82 |
| Profit of the financial year | - 226.65 |
| Shareholders equity total | - 437.47 |
| Non-current owed to group member | 2 016.62 |
| Non-current liabilities total | 2 016.62 |
| Current trade creditors | 25.00 |
| Other non-interest bearing current liabilities | 105.82 |
| Current liabilities total | 130.82 |
| Balance sheet total (liabilities) | 1 709.97 |
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.