Income statement (kUSD)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 450.00 | 26 980.00 | |||
| External services | -60.00 | - 538.00 | -1 721.00 | -4 239.00 | |
| Gross profit | -60.00 | - 538.00 | -1 271.00 | 22 741.00 | |
| Other operating expenses | -3.00 | ||||
| EBIT | -3.00 | -60.00 | - 538.00 | -1 271.00 | 22 741.00 |
| Other financial income | 1 883.00 | 118.00 | |||
| Other financial expenses | - 123.00 | -79.00 | -75.00 | ||
| Pre-tax profit | -3.00 | -60.00 | - 661.00 | 533.00 | 22 784.00 |
| Income taxes | 140.00 | 2 636.00 | -4 647.00 | ||
| Net earnings | -3.00 | -60.00 | - 521.00 | 3 169.00 | 18 137.00 |
Assets (kUSD)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 13 493.00 | 23 015.00 | 16 492.00 | 18 587.00 | |
| Intangible assets total | 13 493.00 | 23 015.00 | 16 492.00 | 18 587.00 | |
| Advance payments and construction in progress | 95 986.00 | 130 825.00 | |||
| Tangible assets total | 95 986.00 | 130 825.00 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 26 857.00 | ||||
| Current amounts owed by group member comp. | 1 588.00 | 4 410.00 | 97.00 | ||
| Current owed by particip. interest comp. | 495.00 | 4 925.00 | |||
| Current other receivables | 3 331.00 | 20.00 | 184.00 | 139.00 | |
| Current deferred tax assets | 140.00 | 238.00 | 342.00 | ||
| Short term receivables total | 495.00 | 8 256.00 | 1 748.00 | 4 832.00 | 27 435.00 |
| Cash and bank deposits | 1 360.00 | ||||
| Cash and cash equivalents | 1 360.00 | ||||
| Balance sheet total (assets) | 495.00 | 21 749.00 | 24 763.00 | 117 310.00 | 178 207.00 |
Equity and liabilities (kUSD)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 83.00 | 83.00 | 83.00 | 83.00 |
| Other reserves | 16 492.00 | 16 492.00 | |||
| Retained earnings | -2.00 | 21 499.00 | 24 439.00 | 95 438.00 | 131 707.00 |
| Profit of the financial year | -3.00 | -60.00 | - 521.00 | 3 169.00 | 18 137.00 |
| Shareholders equity total | 495.00 | 21 522.00 | 24 001.00 | 115 182.00 | 166 419.00 |
| Non-current deferred tax liabilities | 4 850.00 | ||||
| Non-current liabilities total | 4 850.00 | ||||
| Current trade creditors | 332.00 | 1 051.00 | 5 655.00 | ||
| Current owed to participating | 227.00 | ||||
| Current owed to group member | 430.00 | 1 077.00 | 1 283.00 | ||
| Current liabilities total | 227.00 | 762.00 | 2 128.00 | 6 938.00 | |
| Balance sheet total (liabilities) | 495.00 | 21 749.00 | 24 763.00 | 117 310.00 | 178 207.00 |
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.