Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Purchases during the financial year | - 143.86 | |
| External services | -1 989.66 | - 153.15 |
| Gross profit | -1 989.66 | - 297.01 |
| EBIT | -1 989.66 | - 297.01 |
| Other financial income | 14.87 | 24.85 |
| Other financial expenses | -0.20 | |
| Pre-tax profit | -1 974.99 | - 272.16 |
| Income taxes | 434.50 | 59.71 |
| Net earnings | -1 540.49 | - 212.45 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Advance payments and construction in progress | 18 048.21 | 704 279.34 |
| Tangible assets total | 18 048.21 | 704 279.34 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 20 641.43 | 43.31 |
| Current other receivables | 4 962.81 | 386.25 |
| Current deferred tax assets | 434.50 | 110.98 |
| Short term receivables total | 26 038.74 | 540.54 |
| Cash and bank deposits | 35.26 | |
| Cash and cash equivalents | 35.26 | |
| Balance sheet total (assets) | 44 122.22 | 704 819.88 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -1 540.49 | |
| Profit of the financial year | -1 540.49 | - 212.45 |
| Shareholders equity total | -1 500.49 | -1 712.94 |
| Non-current owed to group member | 45 622.71 | 104 582.79 |
| Non-current other liabilities | 10 947.95 | |
| Non-current liabilities total | 45 622.71 | 115 530.75 |
| Current loans from credit institutions | 590 995.19 | |
| Current trade creditors | 6.89 | |
| Current owed to participating | 10 947.95 | |
| Other non-interest bearing current liabilities | -10 947.95 | |
| Current liabilities total | 591 002.08 | |
| Balance sheet total (liabilities) | 44 122.22 | 704 819.88 |
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.