Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | -19.00 | -48.50 |
EBIT | -19.00 | -48.50 |
Other financial income | 17.12 | 412.88 |
Other financial expenses | - 118.72 | -1 415.11 |
Pre-tax profit | - 120.60 | -1 050.72 |
Income taxes | 21.50 | 198.79 |
Net earnings | -99.09 | - 851.93 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible assets total | ||
Tangible assets total | ||
Holdings in group member companies | 16 985.88 | 16 985.88 |
Participating interests | 13 237.68 | 35 399.64 |
Investments total | 30 223.56 | 52 385.52 |
Long term receivables total | ||
Inventories total | ||
Current amounts owed by group member comp. | 4 851.11 | 5 261.99 |
Current other receivables | 1.00 | |
Current deferred tax assets | 21.50 | 221.14 |
Short term receivables total | 4 873.61 | 5 483.14 |
Cash and bank deposits | 34.07 | 2.82 |
Cash and cash equivalents | 34.07 | 2.82 |
Balance sheet total (assets) | 35 131.24 | 57 871.47 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | -99.09 | |
Profit of the financial year | -99.09 | - 851.93 |
Shareholders equity total | -59.09 | - 911.03 |
Non-current liabilities total | ||
Current trade creditors | 7.50 | 15.00 |
Current owed to group member | 35 182.84 | 58 767.50 |
Current liabilities total | 35 190.34 | 58 782.50 |
Balance sheet total (liabilities) | 35 131.24 | 57 871.47 |
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.