Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.00 | -8.50 |
| EBIT | -6.00 | -8.50 |
| Other financial expenses | - 119.65 | - 120.12 |
| Pre-tax profit | - 125.65 | - 128.62 |
| Net earnings | - 125.65 | - 128.62 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 1 971.01 | 1 971.01 |
| Tangible assets total | 1 971.01 | 1 971.01 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 360.87 | 352.25 |
| Cash and cash equivalents | 360.87 | 352.25 |
| Balance sheet total (assets) | 2 331.88 | 2 323.26 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 60.00 | 60.00 |
| Retained earnings | - 125.65 | |
| Profit of the financial year | - 125.65 | - 128.62 |
| Shareholders equity total | -65.65 | - 194.27 |
| Non-current liabilities total | ||
| Current trade creditors | 6.00 | 6.00 |
| Other non-interest bearing current liabilities | 2 391.53 | 2 511.53 |
| Current liabilities total | 2 397.53 | 2 517.53 |
| Balance sheet total (liabilities) | 2 331.88 | 2 323.26 |
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.