Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 339.26 |
| Costs of management | -51.37 |
| Costs of distribution | -35.00 |
| EBIT | 252.89 |
| Other financial expenses | - 315.45 |
| Pre-tax profit | -62.57 |
| Income taxes | 13.76 |
| Net earnings | -48.80 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Land and waters | 17 441.78 |
| Tangible assets total | 17 441.78 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 2.39 |
| Prepayments and accrued income | 67.04 |
| Current deferred tax assets | 53.29 |
| Short term receivables total | 122.72 |
| Balance sheet total (assets) | 17 564.50 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 100.00 |
| Retained earnings | - 191.71 |
| Profit of the financial year | -48.80 |
| Shareholders equity total | - 140.51 |
| Non-current advances received | 84.00 |
| Non-current owed to group member | 6 029.09 |
| Non-current other liabilities | 252.00 |
| Non-current liabilities total | 6 365.09 |
| Current loans from credit institutions | 11 293.99 |
| Advances received | 10.50 |
| Current trade creditors | 35.43 |
| Current liabilities total | 11 339.92 |
| Balance sheet total (liabilities) | 17 564.50 |
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.