Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -23.13 | -91.29 |
| Total depreciation | -0.43 | -0.43 |
| EBIT | -23.56 | -91.71 |
| Other financial income | 0.00 | |
| Other financial expenses | -26.33 | -0.22 |
| Pre-tax profit | -49.89 | -91.93 |
| Net earnings | -49.89 | -91.93 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 897.22 | 1 196.54 |
| Tangible assets total | 897.22 | 1 196.54 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 78.43 | 1.64 |
| Cash and cash equivalents | 78.43 | 1.64 |
| Balance sheet total (assets) | 975.65 | 1 198.18 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -49.89 | |
| Profit of the financial year | -49.89 | -91.93 |
| Shareholders equity total | -9.89 | - 101.82 |
| Non-current liabilities total | ||
| Current owed to participating | 985.54 | 1 300.00 |
| Current liabilities total | 985.54 | 1 300.00 |
| Balance sheet total (liabilities) | 975.65 | 1 198.18 |
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.