Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -21.15 | -94.15 |
| EBIT | -21.15 | -94.15 |
| Other financial income | 2 164.50 | |
| Other financial expenses | -0.07 | -60.00 |
| Pre-tax profit | -21.22 | 2 010.35 |
| Income taxes | 32.37 | |
| Net earnings | -21.22 | 2 042.73 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Advance payments and construction in progress | 3 979.53 | 11 601.69 |
| Tangible assets total | 3 979.53 | 11 601.69 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 4.42 | |
| Current deferred tax assets | 32.37 | |
| Short term receivables total | 4.42 | 32.37 |
| Cash and bank deposits | 2.33 | 3 169.79 |
| Cash and cash equivalents | 2.33 | 3 169.79 |
| Balance sheet total (assets) | 3 986.28 | 14 803.85 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 1 778.78 | |
| Profit of the financial year | -21.22 | 2 042.73 |
| Shareholders equity total | 18.78 | 3 861.51 |
| Non-current owed to group member | 5 257.06 | |
| Non-current liabilities total | 5 257.06 | |
| Advances received | 128.47 | |
| Current trade creditors | 10.00 | 5 434.13 |
| Current owed to group member | 3 957.50 | 122.69 |
| Current liabilities total | 3 967.50 | 5 685.29 |
| Balance sheet total (liabilities) | 3 986.28 | 14 803.85 |
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.