Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 24.94 | 82.33 | 68.71 | 71.68 | 3.80 |
| Total depreciation | -36.49 | -32.34 | -35.59 | -36.03 | - 800.84 |
| EBIT | -11.55 | 49.99 | 33.12 | 35.65 | - 797.04 |
| Other financial expenses | -35.39 | -48.98 | -48.87 | -69.90 | - 138.89 |
| Pre-tax profit | -46.95 | 1.01 | -15.74 | -34.25 | - 935.93 |
| Net earnings | -46.95 | 1.01 | -15.74 | -34.25 | - 935.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 272.98 | 3 240.65 | 3 237.55 | 3 207.37 | 2 500.00 |
| Tangible assets total | 3 272.98 | 3 240.65 | 3 237.55 | 3 207.37 | 2 500.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 3 272.98 | 3 240.65 | 3 237.55 | 3 207.37 | 2 500.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Retained earnings | -46.95 | -45.94 | -61.68 | -95.93 | |
| Profit of the financial year | -46.95 | 1.01 | -15.74 | -34.25 | - 935.93 |
| Shareholders equity total | -46.95 | -45.94 | -61.68 | -95.93 | -1 031.86 |
| Non-current other liabilities | 28.50 | 28.50 | 25.50 | 25.50 | 50.00 |
| Non-current liabilities total | 28.50 | 28.50 | 25.50 | 25.50 | 50.00 |
| Current loans from credit institutions | 3 285.18 | 3 251.83 | 3 267.49 | 3 271.55 | 2 675.61 |
| Current trade creditors | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| Current owed to participating | 800.00 | ||||
| Current liabilities total | 3 291.43 | 3 258.08 | 3 273.74 | 3 277.80 | 3 481.86 |
| Balance sheet total (liabilities) | 3 272.98 | 3 240.65 | 3 237.55 | 3 207.37 | 2 500.00 |
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.