Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 127.66 | 52.34 | ||
| Gross profit | 127.66 | 52.34 | ||
| Costs of management | -2.15 | - 696.67 | ||
| Other operating expenses | -33.38 | - 338.06 | - 943.65 | - 782.86 |
| Reduction in value of non-current assets | - 297.87 | 1 027.29 | -5 787.67 | 15 550.66 |
| EBIT | 92.13 | - 982.40 | -6 731.32 | 14 767.80 |
| Other financial income | 5.49 | 19.48 | 0.65 | |
| Other financial expenses | -21.33 | -11.90 | -8.38 | -10.50 |
| Pre-tax profit | - 227.07 | 38.48 | -6 720.22 | 14 757.95 |
| Net earnings | - 227.07 | 38.48 | -6 720.22 | 14 757.95 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 13 592.37 | 14 619.66 | 8 831.99 | 24 648.23 |
| Tangible assets total | 13 592.37 | 14 619.66 | 8 831.99 | 24 648.23 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 178.69 | 129.91 | 386.77 | 184.50 |
| Short term receivables total | 178.69 | 129.91 | 386.77 | 184.50 |
| Cash and bank deposits | 872.37 | 434.03 | 521.79 | 670.66 |
| Cash and cash equivalents | 872.37 | 434.03 | 521.79 | 670.66 |
| Balance sheet total (assets) | 14 643.43 | 15 183.60 | 9 740.54 | 25 503.38 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 14 601.25 | 14 412.67 | 15 976.25 | 16 576.25 |
| Retained earnings | -38.48 | - 188.59 | -6 908.81 | |
| Profit of the financial year | - 227.07 | 38.48 | -6 720.22 | 14 757.95 |
| Shareholders equity total | 14 374.18 | 14 412.67 | 9 067.44 | 24 425.39 |
| Non-current liabilities total | ||||
| Current trade creditors | 535.46 | 660.62 | ||
| Other non-interest bearing current liabilities | 269.25 | 770.93 | 137.64 | 417.38 |
| Current liabilities total | 269.25 | 770.93 | 673.10 | 1 077.99 |
| Balance sheet total (liabilities) | 14 643.43 | 15 183.60 | 9 740.54 | 25 503.38 |
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.