Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -9.08 | 46.52 |
| Other operating expenses | - 398.86 | |
| EBIT | -9.08 | - 352.35 |
| Other financial expenses | -66.39 | - 155.57 |
| Pre-tax profit | -75.46 | - 507.92 |
| Net earnings | -75.46 | - 507.92 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 3 168.93 | 2 703.13 |
| Tangible assets total | 3 168.93 | 2 703.13 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 31.76 | 0.52 |
| Short term receivables total | 31.76 | 0.52 |
| Balance sheet total (assets) | 3 200.69 | 2 703.65 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 45.00 | 45.00 |
| Retained earnings | -75.46 | |
| Profit of the financial year | -75.46 | - 507.92 |
| Shareholders equity total | -30.46 | - 538.38 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 2 159.02 | 2 109.03 |
| Current trade creditors | 112.52 | 39.99 |
| Current owed to participating | 959.62 | 1 093.02 |
| Other non-interest bearing current liabilities | -0.00 | |
| Current liabilities total | 3 231.15 | 3 242.03 |
| Balance sheet total (liabilities) | 3 200.69 | 2 703.65 |
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.