Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -24.44 | -27.52 | -30.08 | -28.70 | -63.87 |
| Total depreciation | - 858.97 | - 350.00 | |||
| EBIT | - 883.41 | - 377.52 | -30.08 | -28.70 | -63.87 |
| Other financial income | 28.99 | 18.72 | 5.35 | 0.06 | |
| Other financial expenses | - 164.84 | -6.24 | -16.23 | -10.85 | -33.19 |
| Pre-tax profit | -1 019.26 | - 365.03 | -40.96 | -39.55 | -97.00 |
| Income taxes | 224.24 | 80.31 | 9.01 | 8.71 | 21.34 |
| Net earnings | - 795.02 | - 284.72 | -31.95 | -30.84 | -75.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 350.00 | ||||
| Tangible assets total | 350.00 | ||||
| Investments total | |||||
| Non-curr. owed by group member comp. | 470.26 | 259.43 | 100.00 | ||
| Long term receivables total | 470.26 | 259.43 | 100.00 | ||
| Inventories total | |||||
| Current other receivables | 0.01 | 0.08 | |||
| Current deferred tax assets | 21.34 | ||||
| Short term receivables total | 0.01 | 21.42 | |||
| Cash and bank deposits | 3 161.32 | 357.13 | 7.56 | 3.97 | 30.65 |
| Cash and cash equivalents | 3 161.32 | 357.13 | 7.56 | 3.97 | 30.65 |
| Balance sheet total (assets) | 3 981.59 | 616.56 | 107.56 | 3.98 | 52.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | - 194.78 | - 989.80 | -1 274.52 | -1 306.46 | -1 337.30 |
| Profit of the financial year | - 795.02 | - 284.72 | -31.95 | -30.84 | -75.66 |
| Shareholders equity total | - 789.80 | -1 074.52 | -1 106.46 | -1 137.30 | -1 212.97 |
| Provisions | 343.14 | 57.07 | 22.00 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 16.25 | ||||
| Current owed to group member | 4 340.15 | 1 403.24 | 1 107.40 | 1 100.42 | 1 236.76 |
| Short-term deferred tax liabilities | 63.09 | 205.76 | 26.06 | 13.29 | |
| Other non-interest bearing current liabilities | 25.00 | 25.00 | 58.56 | 27.58 | 12.03 |
| Current liabilities total | 4 428.24 | 1 634.00 | 1 192.02 | 1 141.28 | 1 265.03 |
| Balance sheet total (liabilities) | 3 981.59 | 616.56 | 107.56 | 3.98 | 52.07 |
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.