Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -0.16 | -0.99 |
| EBIT | -0.16 | -0.99 |
| Other financial expenses | -2.52 | -2.62 |
| Net income from associates (fin.) | 288.00 | |
| Pre-tax profit | -2.68 | 284.40 |
| Net earnings | -2.68 | 284.40 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 438.97 | 438.97 |
| Investments total | 438.97 | 438.97 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 34.24 | 33.18 |
| Cash and cash equivalents | 34.24 | 33.18 |
| Balance sheet total (assets) | 473.21 | 472.15 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -5.27 | -7.96 |
| Profit of the financial year | -2.68 | 284.40 |
| Shareholders equity total | 32.04 | 316.44 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 441.16 | 155.71 |
| Current liabilities total | 441.16 | 155.71 |
| Balance sheet total (liabilities) | 473.21 | 472.15 |
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.