Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -21.03 | - 141.46 |
| EBIT | -21.03 | - 141.46 |
| Other financial income | 0.23 | |
| Other financial expenses | -1.74 | |
| Pre-tax profit | -21.03 | - 142.97 |
| Net earnings | -21.03 | - 142.97 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Advance payments and construction in progress | 774.89 | 8 658.65 |
| Tangible assets total | 774.89 | 8 658.65 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 8 172.55 | 624.61 |
| Short term receivables total | 8 172.55 | 624.61 |
| Cash and bank deposits | 185.34 | |
| Cash and cash equivalents | 185.34 | |
| Balance sheet total (assets) | 8 947.44 | 9 468.59 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 400.00 | 400.00 |
| Retained earnings | 7 578.61 | 7 557.58 |
| Profit of the financial year | -21.03 | - 142.97 |
| Shareholders equity total | 7 957.58 | 7 814.60 |
| Non-current liabilities total | ||
| Current trade creditors | 989.86 | 650.46 |
| Current owed to participating | 1.88 | |
| Current owed to group member | 1 001.64 | |
| Current liabilities total | 989.86 | 1 653.98 |
| Balance sheet total (liabilities) | 8 947.44 | 9 468.59 |
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.