Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 329.02 | 16.10 | 25.21 | 11.76 |
| Employee benefit expenses | - 310.59 | |||
| EBIT | 18.43 | 16.10 | 25.21 | 11.76 |
| Other financial expenses | -15.75 | -24.52 | -11.00 | |
| Pre-tax profit | 18.43 | 0.35 | 0.68 | 0.76 |
| Net earnings | 18.43 | 0.35 | 0.68 | 0.76 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 1 210.30 | 642.77 | 642.77 | |
| Tangible assets total | 1 210.30 | 642.77 | 642.77 | |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 6.23 | |||
| Short term receivables total | 6.23 | |||
| Cash and bank deposits | 12.21 | |||
| Cash and cash equivalents | 12.21 | |||
| Balance sheet total (assets) | 18.43 | 1 210.30 | 642.77 | 642.77 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Retained earnings | 0.35 | 1.04 | ||
| Profit of the financial year | 18.43 | 0.35 | 0.68 | 0.76 |
| Shareholders equity total | 18.43 | 0.35 | 1.04 | 1.79 |
| Non-current liabilities total | ||||
| Current owed to participating | 400.00 | 400.00 | ||
| Other non-interest bearing current liabilities | 1 209.95 | 241.73 | 240.98 | |
| Current liabilities total | 1 209.95 | 641.73 | 640.98 | |
| Balance sheet total (liabilities) | 18.43 | 1 210.30 | 642.77 | 642.77 |
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.