Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -50.17 | - 324.61 | -1.21 |
| Gross profit | -50.17 | - 324.61 | -1.21 |
| EBIT | -50.17 | - 324.61 | -1.21 |
| Other financial income | 0.00 | 0.00 | 1.76 |
| Other financial expenses | -0.00 | -0.00 | |
| Pre-tax profit | -50.17 | - 324.61 | 0.55 |
| Income taxes | 10.86 | 71.42 | -0.12 |
| Net earnings | -39.31 | - 253.19 | 0.43 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Advance payments and construction in progress | 14 715.70 | 20 394.66 | 22 850.44 |
| Tangible assets total | 14 715.70 | 20 394.66 | 22 850.44 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 3 668.26 | 35.59 | |
| Current deferred tax assets | 10.86 | 70.64 | |
| Short term receivables total | 3 679.12 | 70.64 | 35.59 |
| Cash and bank deposits | 48.33 | 85.94 | 11.90 |
| Cash and cash equivalents | 48.33 | 85.94 | 11.90 |
| Balance sheet total (assets) | 18 443.16 | 20 551.24 | 22 897.94 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -39.31 | - 292.50 | |
| Profit of the financial year | -39.31 | - 253.19 | 0.43 |
| Shareholders equity total | 0.69 | - 252.50 | - 252.07 |
| Provisions | 391.64 | ||
| Non-current owed to group member | 18 436.69 | 15 290.29 | 22 436.92 |
| Non-current liabilities total | 18 436.69 | 15 290.29 | 22 436.92 |
| Current trade creditors | 5.78 | 321.45 | |
| Other non-interest bearing current liabilities | 5 513.45 | ||
| Current liabilities total | 5.78 | 5 513.45 | 321.45 |
| Balance sheet total (liabilities) | 18 443.16 | 20 551.24 | 22 897.94 |
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.