Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -7.15 | - 255.43 | 261.08 |
| Employee benefit expenses | -0.73 | -0.17 | |
| EBIT | -7.15 | - 256.16 | 260.91 |
| Other financial expenses | -0.03 | -0.04 | -0.47 |
| Pre-tax profit | -7.19 | - 256.20 | 260.43 |
| Net earnings | -7.19 | - 256.20 | 260.43 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 100.00 | 642.00 | 642.00 |
| Machinery and equipment | 100.00 | ||
| Other tangible assets | - 100.00 | ||
| Tangible assets total | 100.00 | 642.00 | 642.00 |
| Investments total | |||
| Non-current other receivables | 47.50 | 31.67 | |
| Long term receivables total | 47.50 | 31.67 | |
| Inventories total | |||
| Current trade debtors | 296.05 | ||
| Current amounts owed by group member comp. | 36.50 | ||
| Current other receivables | 69.80 | 6.35 | |
| Short term receivables total | 36.50 | 69.80 | 302.40 |
| Cash and bank deposits | 0.32 | 0.25 | 9.79 |
| Cash and cash equivalents | 0.32 | 0.25 | 9.79 |
| Balance sheet total (assets) | 136.81 | 759.55 | 985.86 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -7.19 | - 263.38 | |
| Profit of the financial year | -7.19 | - 256.20 | 260.43 |
| Shareholders equity total | 32.81 | - 223.38 | 37.05 |
| Non-current liabilities total | |||
| Current trade creditors | 4.00 | 37.94 | 61.16 |
| Current owed to participating | 285.43 | 149.27 | |
| Other non-interest bearing current liabilities | 100.00 | 659.56 | 738.38 |
| Current liabilities total | 104.00 | 982.93 | 948.81 |
| Balance sheet total (liabilities) | 136.81 | 759.55 | 985.86 |
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.