Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 8.13 | - 152.14 |
| Employee benefit expenses | -1.43 | -3.99 |
| Total depreciation | -8.44 | -47.48 |
| EBIT | -1.74 | - 203.61 |
| Other financial expenses | -0.18 | |
| Pre-tax profit | -1.92 | - 203.61 |
| Net earnings | -1.92 | - 203.61 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 306.23 | |
| Machinery and equipment | 34.96 | 61.04 |
| Tangible assets total | 34.96 | 367.27 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 3.60 | |
| Current other receivables | 6.65 | 49.54 |
| Short term receivables total | 6.65 | 53.13 |
| Cash and bank deposits | 32.05 | 39.77 |
| Cash and cash equivalents | 32.05 | 39.77 |
| Balance sheet total (assets) | 73.66 | 460.17 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -8.02 | |
| Profit of the financial year | -1.92 | - 203.61 |
| Shareholders equity total | 38.08 | - 171.63 |
| Non-current liabilities total | ||
| Current trade creditors | 2.06 | 21.21 |
| Current owed to participating | 33.52 | 610.59 |
| Current liabilities total | 35.58 | 631.80 |
| Balance sheet total (liabilities) | 73.66 | 460.17 |
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.