Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -49.85 | - 200.70 |
| EBIT | -49.85 | - 200.70 |
| Other financial expenses | -7.34 | - 879.27 |
| Pre-tax profit | -57.19 | -1 079.97 |
| Income taxes | 9.79 | 236.89 |
| Net earnings | -47.40 | - 843.08 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 2 443.54 | 50 237.98 |
| Tangible assets total | 2 443.54 | 50 237.98 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 0.68 | 0.74 |
| Current other receivables | 1.25 | 644.00 |
| Current deferred tax assets | 9.79 | 246.69 |
| Short term receivables total | 11.73 | 891.43 |
| Cash and bank deposits | 1 518.83 | 172.01 |
| Cash and cash equivalents | 1 518.83 | 172.01 |
| Balance sheet total (assets) | 3 974.10 | 51 301.42 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 112.00 |
| Retained earnings | 3 960.00 | 11 040.60 |
| Profit of the financial year | -47.40 | - 843.08 |
| Shareholders equity total | 3 952.60 | 10 309.53 |
| Non-current other liabilities | 277.00 | |
| Non-current liabilities total | 277.00 | |
| Current loans from credit institutions | 26 228.71 | |
| Current owed to participating | 5 627.16 | |
| Current owed to group member | 5 627.16 | |
| Other non-interest bearing current liabilities | 21.50 | 3 231.88 |
| Current liabilities total | 21.50 | 40 714.90 |
| Balance sheet total (liabilities) | 3 974.10 | 51 301.42 |
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.