Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -6.25 | -12.50 |
| Gross profit | -6.25 | -12.50 |
| EBIT | -6.25 | -12.50 |
| Other financial income | 0.01 | |
| Other financial expenses | - 136.56 | |
| Pre-tax profit | -6.25 | - 149.06 |
| Net earnings | -6.25 | - 149.06 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 2 875.00 | |
| Investments total | 2 875.00 | |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 33.08 | 20.59 |
| Cash and cash equivalents | 33.08 | 20.59 |
| Balance sheet total (assets) | 33.08 | 2 895.59 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -6.92 | -13.17 |
| Profit of the financial year | -6.25 | - 149.06 |
| Shareholders equity total | 26.83 | - 122.23 |
| Non-current deferred tax liabilities | 1 964.06 | |
| Non-current liabilities total | 1 964.06 | |
| Current trade creditors | 6.25 | 6.25 |
| Current owed to participating | 1 047.50 | |
| Current liabilities total | 6.25 | 1 053.75 |
| Balance sheet total (liabilities) | 33.08 | 2 895.59 |
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.