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.