Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -44.00 | -69.00 | 662.00 | - 381.00 | - 361.88 |
| Total depreciation | -44.00 | -82.00 | - 345.00 | - 169.00 | - 159.41 |
| EBIT | -88.00 | - 151.00 | 317.00 | - 550.00 | - 521.28 |
| Other financial expenses | -4.00 | -1.00 | -1.00 | -0.98 | |
| Pre-tax profit | -92.00 | - 151.00 | 316.00 | - 551.00 | - 522.27 |
| Income taxes | -6.00 | 67.00 | - 109.00 | 128.00 | - 157.96 |
| Net earnings | -98.00 | -84.00 | 207.00 | - 423.00 | - 680.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 260.00 | 844.00 | 719.00 | 551.00 | 390.84 |
| Tangible assets total | 260.00 | 844.00 | 719.00 | 551.00 | 390.84 |
| Other receivables | 185.00 | 185.00 | 185.00 | 185.00 | 185.40 |
| Investments total | 185.00 | 185.00 | 185.00 | 185.00 | 185.40 |
| Non-current loans receivable | 1.00 | 112.00 | 257.85 | ||
| Deferred tax assets | 50.00 | 30.00 | 158.00 | ||
| Long term receivables total | 50.00 | 31.00 | 270.00 | 257.85 | |
| Inventories total | |||||
| Current trade debtors | 7.00 | ||||
| Current amounts owed by group member comp. | 106.00 | 689.00 | 339.00 | ||
| Prepayments and accrued income | 84.00 | ||||
| Current other receivables | 54.00 | 100.00 | 95.00 | ||
| Short term receivables total | 54.00 | 213.00 | 784.00 | 339.00 | 84.00 |
| Cash and bank deposits | 2.00 | 56.00 | 35.00 | 61.00 | 4.06 |
| Cash and cash equivalents | 2.00 | 56.00 | 35.00 | 61.00 | 4.06 |
| Balance sheet total (assets) | 501.00 | 1 348.00 | 1 754.00 | 1 406.00 | 922.15 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 119.00 | 20.00 | -64.00 | 143.00 | - 280.19 |
| Profit of the financial year | -98.00 | -84.00 | 207.00 | - 423.00 | - 680.23 |
| Shareholders equity total | 71.00 | -14.00 | 193.00 | - 230.00 | - 910.42 |
| Provisions | 17.00 | ||||
| Non-current trade creditors | 929.00 | 1 206.00 | 1 206.00 | 1 205.66 | |
| Non-current other liabilities | 28.00 | 28.00 | 28.00 | 28.00 | |
| Non-current deferred tax liabilities | 89.00 | ||||
| Non-current liabilities total | 957.00 | 1 323.00 | 1 234.00 | 1 233.66 | |
| Current trade creditors | 21.00 | 22.00 | 92.00 | 108.44 | |
| Current owed to group member | 392.00 | 218.00 | 238.00 | 251.00 | 456.85 |
| Short-term deferred tax liabilities | 59.00 | ||||
| Other non-interest bearing current liabilities | 1.00 | 33.62 | |||
| Accruals and deferred income | 164.00 | ||||
| Current liabilities total | 413.00 | 405.00 | 238.00 | 402.00 | 598.91 |
| Balance sheet total (liabilities) | 501.00 | 1 348.00 | 1 754.00 | 1 406.00 | 922.15 |
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.