Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 5.56 | 7.43 | -0.42 |
| Total depreciation | -0.32 | -7.50 | -7.50 |
| EBIT | 5.24 | -0.06 | -7.92 |
| Other financial expenses | -17.77 | -35.47 | |
| Pre-tax profit | -12.53 | -35.53 | -7.92 |
| Net earnings | -12.53 | -35.53 | -7.92 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 3 416.70 | 3 416.70 | 3 416.70 |
| Machinery and equipment | 37.18 | 29.68 | 22.18 |
| Tangible assets total | 3 453.88 | 3 446.38 | 3 438.88 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 81.99 | 88.93 | 88.50 |
| Cash and cash equivalents | 81.99 | 88.93 | 88.50 |
| Balance sheet total (assets) | 3 535.87 | 3 535.31 | 3 527.38 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 45.00 | 45.00 | 60.00 |
| Retained earnings | -12.53 | 3 469.31 | |
| Profit of the financial year | -12.53 | -35.53 | -7.92 |
| Shareholders equity total | 32.47 | -3.07 | 3 521.38 |
| Non-current other liabilities | 3 497.40 | ||
| Non-current deferred tax liabilities | 3 532.37 | ||
| Non-current liabilities total | 3 497.40 | 3 532.37 | |
| Current trade creditors | 6.00 | 6.00 | 6.00 |
| Current liabilities total | 6.00 | 6.00 | 6.00 |
| Balance sheet total (liabilities) | 3 535.87 | 3 535.31 | 3 527.38 |
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.