Income statement (kEUR)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -4.63 | -13.35 |
| EBIT | -4.63 | -13.37 |
| Other financial income | 0.01 | 372.11 |
| Other financial expenses | -28.85 | - 344.21 |
| Net income from associates (fin.) | -1.04 | - 442.88 |
| Pre-tax profit | -34.51 | - 428.36 |
| Income taxes | 7.37 | -3.36 |
| Net earnings | -27.14 | - 431.72 |
Assets (kEUR)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Holdings in group member companies | 1.34 | |
| Investments total | 1.34 | |
| Non-curr. owed by group member comp. | 4 379.23 | 5 463.28 |
| Long term receivables total | 4 379.23 | 5 463.28 |
| Inventories total | ||
| Current other receivables | 1.28 | |
| Current deferred tax assets | 7.37 | |
| Short term receivables total | 7.37 | 1.28 |
| Cash and bank deposits | 5.38 | 0.03 |
| Cash and cash equivalents | 5.38 | 0.03 |
| Balance sheet total (assets) | 4 393.31 | 5 464.60 |
Equity and liabilities (kEUR)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 5.37 | 5.37 |
| Asset revaluation reserve | 0.02 | 0.00 |
| Retained earnings | 0.00 | -27.14 |
| Profit of the financial year | -27.14 | - 431.72 |
| Shareholders equity total | -21.75 | - 453.49 |
| Provisions | 0.17 | |
| Non-current owed to group member | 4 381.59 | 5 903.83 |
| Non-current liabilities total | 4 381.59 | 5 903.83 |
| Current trade creditors | 3.36 | |
| Current owed to group member | 30.11 | 14.09 |
| Current liabilities total | 33.47 | 14.09 |
| Balance sheet total (liabilities) | 4 393.31 | 5 464.60 |
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.