Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -28.67 | -19.00 | -19.00 | |
| EBIT | -28.67 | -19.00 | -19.00 | |
| Other financial expenses | -1.00 | -0.00 | -0.00 | |
| Pre-tax profit | -28.67 | -20.00 | -19.00 | -0.00 |
| Net earnings | -28.67 | -20.00 | -19.00 | -0.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Advance payments and construction in progress | 1 567.16 | 2 814.01 | 3 085.14 | 6 284.78 | 10 221.22 |
| Tangible assets total | 1 567.16 | 2 814.01 | 3 085.14 | 6 284.78 | 10 221.22 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1 000.00 | 1 000.00 | |||
| Short term receivables total | 1 000.00 | 1 000.00 | |||
| Cash and bank deposits | 2.50 | 1.21 | 0.30 | 0.29 | 0.29 |
| Cash and cash equivalents | 2.50 | 1.21 | 0.30 | 0.29 | 0.29 |
| Balance sheet total (assets) | 1 569.66 | 2 815.22 | 3 085.43 | 7 285.07 | 11 221.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -28.67 | -48.67 | -67.67 | -67.67 | |
| Profit of the financial year | -28.67 | -20.00 | -19.00 | -0.00 | |
| Shareholders equity total | 21.33 | 1.33 | -17.67 | -17.67 | -17.67 |
| Non-current other liabilities | 3 065.10 | ||||
| Non-current deferred tax liabilities | 1 530.33 | 2 757.64 | |||
| Non-current liabilities total | 1 530.33 | 2 757.64 | 3 065.10 | ||
| Current trade creditors | 18.00 | 56.25 | 38.00 | 750.18 | 750.18 |
| Current owed to participating | 3 065.10 | 6 552.57 | 10 489.01 | ||
| Other non-interest bearing current liabilities | -3 065.10 | ||||
| Current liabilities total | 18.00 | 56.25 | 38.00 | 7 302.74 | 11 239.19 |
| Balance sheet total (liabilities) | 1 569.66 | 2 815.22 | 3 085.43 | 7 285.07 | 11 221.51 |
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.