Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -27.92 | 307.08 |
| EBIT | -27.92 | 307.08 |
| Other financial income | 5.16 | |
| Other financial expenses | -3.14 | -86.40 |
| Pre-tax profit | -31.07 | 225.84 |
| Income taxes | 4.60 | -47.45 |
| Net earnings | -26.47 | 178.38 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Advance payments and construction in progress | 2 566.58 | 5 813.09 |
| Tangible assets total | 2 566.58 | 5 813.09 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.50 | 786.51 |
| Current deferred tax assets | 4.60 | |
| Short term receivables total | 6.10 | 786.51 |
| Cash and bank deposits | 2 160.85 | 353.21 |
| Cash and cash equivalents | 2 160.85 | 353.21 |
| Balance sheet total (assets) | 4 733.53 | 6 952.82 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 500.00 | 500.00 |
| Retained earnings | -26.47 | |
| Profit of the financial year | -26.47 | 178.38 |
| Shareholders equity total | 473.53 | 651.91 |
| Non-current owed to group member | 2 500.00 | |
| Non-current other liabilities | 340.27 | |
| Non-current liabilities total | 2 840.28 | |
| Advances received | 1 500.00 | |
| Current trade creditors | 10.00 | 664.47 |
| Current owed to participating | 2 750.00 | 2 750.00 |
| Short-term deferred tax liabilities | 46.16 | |
| Current liabilities total | 4 260.00 | 3 460.63 |
| Balance sheet total (liabilities) | 4 733.53 | 6 952.82 |
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.