Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 5 402.40 | 120.00 | |||
| Change in stocks | 202.34 | ||||
| External services | -3.00 | -16.25 | -11.21 | - 227.46 | - 296.75 |
| Gross profit | -3.00 | -16.25 | -11.21 | 5 174.94 | 25.59 |
| EBIT | -3.00 | -16.25 | -11.21 | 5 174.94 | 25.59 |
| Other financial income | 4.15 | ||||
| Other financial expenses | -2.63 | -0.39 | -17.54 | ||
| Pre-tax profit | -3.00 | -18.88 | -11.60 | 5 157.40 | 29.74 |
| Net earnings | -3.00 | -18.88 | -11.60 | 5 157.40 | 29.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 129.00 | 129.00 | |||
| Tangible assets total | 129.00 | 129.00 | |||
| Investments total | |||||
| Non-current loans receivable | 8.91 | 7.31 | 2 698.31 | 300.00 | 4 502.34 |
| Long term receivables total | 8.91 | 7.31 | 2 698.31 | 300.00 | 4 502.34 |
| Inventories total | |||||
| Current other receivables | 9.54 | 12.12 | |||
| Short term receivables total | 9.54 | 12.12 | |||
| Cash and bank deposits | 304.22 | 4 730.38 | 205.18 | ||
| Cash and cash equivalents | 304.22 | 4 730.38 | 205.18 | ||
| Balance sheet total (assets) | 8.91 | 7.31 | 3 002.53 | 5 168.92 | 4 848.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -3.00 | -21.88 | -33.47 | 4 773.91 | |
| Profit of the financial year | -3.00 | -18.88 | -11.60 | 5 157.40 | 29.74 |
| Shareholders equity total | -3.00 | -21.88 | 6.53 | 5 163.92 | 4 843.64 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 3.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 8.91 | 26.19 | |||
| Other non-interest bearing current liabilities | 2 991.00 | ||||
| Current liabilities total | 11.91 | 29.19 | 2 996.00 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 8.91 | 7.31 | 3 002.53 | 5 168.92 | 4 848.64 |
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.