Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -31.69 | -27.50 |
| EBIT | -31.69 | -27.50 |
| Pre-tax profit | -31.69 | -27.50 |
| Income taxes | 6.97 | -6.97 |
| Net earnings | -24.71 | -34.47 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 931.50 | 953.30 |
| Tangible assets total | 931.50 | 953.30 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 40.00 | 40.00 |
| Current deferred tax assets | 6.97 | |
| Short term receivables total | 46.97 | 40.00 |
| Balance sheet total (assets) | 978.47 | 993.30 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -24.71 | |
| Profit of the financial year | -24.71 | -34.47 |
| Shareholders equity total | 15.29 | -19.19 |
| Non-current liabilities total | ||
| Current trade creditors | 34.25 | 61.75 |
| Current owed to participating | 928.94 | 948.50 |
| Other non-interest bearing current liabilities | 2.24 | |
| Current liabilities total | 963.19 | 1 012.49 |
| Balance sheet total (liabilities) | 978.47 | 993.30 |
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.