Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -23.29 | -12.50 |
| Employee benefit expenses | -4.37 | -0.24 |
| Total depreciation | -2.13 | - 126.68 |
| EBIT | -29.80 | - 139.43 |
| Other financial expenses | -11.15 | -10.66 |
| Pre-tax profit | -40.95 | - 150.09 |
| Income taxes | 8.01 | -8.01 |
| Net earnings | -32.94 | - 158.10 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 176.68 | |
| Tangible assets total | 176.68 | |
| Other receivables | 100.40 | 2.00 |
| Investments total | 100.40 | 2.00 |
| Long term receivables total | ||
| Raw materials and consumables | 6.76 | |
| Inventories total | 6.76 | |
| Prepayments and accrued income | 3.82 | 0.47 |
| Current other receivables | 5.01 | 8.09 |
| Current deferred tax assets | 8.01 | |
| Short term receivables total | 16.84 | 8.56 |
| Cash and bank deposits | 30.67 | 2.78 |
| Cash and cash equivalents | 30.67 | 2.78 |
| Balance sheet total (assets) | 331.36 | 13.34 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -32.94 | |
| Profit of the financial year | -32.94 | - 158.10 |
| Shareholders equity total | 7.06 | - 151.04 |
| Non-current liabilities total | ||
| Current trade creditors | 14.31 | 7.50 |
| Current owed to participating | 296.38 | 156.88 |
| Other non-interest bearing current liabilities | 13.61 | |
| Current liabilities total | 324.30 | 164.38 |
| Balance sheet total (liabilities) | 331.36 | 13.34 |
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.