Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -25.00 | -36.74 |
| Costs of management | - 369.00 | -32.68 |
| EBIT | - 394.00 | -69.42 |
| Other financial income | 9.40 | |
| Other financial expenses | - 591.00 | -1 611.01 |
| Pre-tax profit | - 985.00 | -1 671.03 |
| Income taxes | 217.00 | 314.03 |
| Net earnings | - 768.00 | -1 357.01 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Advance payments and construction in progress | 32 798.00 | 34 620.37 |
| Tangible assets total | 32 798.00 | 34 620.37 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 89.00 | 45.22 |
| Current deferred tax assets | 217.00 | 384.77 |
| Short term receivables total | 306.00 | 429.99 |
| Cash and bank deposits | 127.00 | 439.70 |
| Cash and cash equivalents | 127.00 | 439.70 |
| Balance sheet total (assets) | 33 231.00 | 35 490.06 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 500.00 | 1 000.00 |
| Retained earnings | 17 231.79 | |
| Profit of the financial year | - 768.00 | -1 357.01 |
| Shareholders equity total | - 268.00 | 16 874.78 |
| Non-current owed to group member | 33 485.00 | 18 603.13 |
| Non-current liabilities total | 33 485.00 | 18 603.13 |
| Current trade creditors | 14.00 | 12.15 |
| Current liabilities total | 14.00 | 12.15 |
| Balance sheet total (liabilities) | 33 231.00 | 35 490.06 |
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.