Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -60.58 | -22.00 | 113.32 |
| Total depreciation | -2.33 | -7.00 | -7.00 |
| EBIT | -62.92 | -29.00 | 106.32 |
| Other financial income | 0.00 | ||
| Other financial expenses | -9.48 | -14.00 | -21.33 |
| Pre-tax profit | -72.39 | -43.00 | 84.99 |
| Net earnings | -72.39 | -43.00 | 84.99 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 289.92 | 289.00 | 289.92 |
| Machinery and equipment | 32.67 | 26.00 | 18.67 |
| Tangible assets total | 322.59 | 315.00 | 308.58 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 5.01 | 7.00 | 37.39 |
| Short term receivables total | 5.01 | 7.00 | 37.39 |
| Cash and bank deposits | 8.34 | 11.00 | 13.80 |
| Cash and cash equivalents | 8.34 | 11.00 | 13.80 |
| Balance sheet total (assets) | 335.93 | 333.00 | 359.78 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -72.00 | - 115.49 | |
| Profit of the financial year | -72.39 | -43.00 | 84.99 |
| Shareholders equity total | -32.39 | -75.00 | 9.50 |
| Non-current other liabilities | 348.87 | ||
| Non-current liabilities total | 348.87 | ||
| Current trade creditors | 19.45 | 19.00 | |
| Current owed to group member | 366.00 | 330.27 | |
| Other non-interest bearing current liabilities | 23.00 | 20.00 | |
| Current liabilities total | 19.45 | 408.00 | 350.27 |
| Balance sheet total (liabilities) | 335.93 | 333.00 | 359.78 |
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.