Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 10.00 | 209.66 |
| Employee benefit expenses | -22.28 | |
| Other operating expenses | -29.00 | -4.36 |
| Total depreciation | - 632.00 | - 140.51 |
| EBIT | - 651.00 | 42.52 |
| Other financial expenses | -1.00 | -44.87 |
| Pre-tax profit | - 652.00 | -2.35 |
| Net earnings | - 652.00 | -2.35 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 724.00 | 489.93 |
| Tangible assets total | 724.00 | 489.93 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 60.00 | |
| Short term receivables total | 60.00 | |
| Cash and bank deposits | 0.45 | |
| Cash and cash equivalents | 0.45 | |
| Balance sheet total (assets) | 784.00 | 490.38 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | - 651.98 | |
| Profit of the financial year | - 652.00 | -2.35 |
| Shareholders equity total | - 612.00 | - 614.33 |
| Non-current other liabilities | 990.00 | 878.27 |
| Non-current liabilities total | 990.00 | 878.27 |
| Current trade creditors | 10.00 | |
| Current owed to participating | 391.00 | 137.29 |
| Other non-interest bearing current liabilities | 15.00 | 79.15 |
| Current liabilities total | 406.00 | 226.44 |
| Balance sheet total (liabilities) | 784.00 | 490.38 |
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.