Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 233.06 | -5 504.67 |
| EBIT | - 233.06 | -5 504.67 |
| Other financial income | 184.25 | |
| Other financial expenses | -2 656.53 | -89.45 |
| Pre-tax profit | -2 889.58 | -5 409.87 |
| Income taxes | 635.71 | |
| Net earnings | -2 253.88 | -5 409.87 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 32 826.97 | |
| Tangible assets total | 32 826.97 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 635.71 | 635.71 |
| Short term receivables total | 635.71 | 635.71 |
| Cash and bank deposits | 1 997.54 | 99.14 |
| Cash and cash equivalents | 1 997.54 | 99.14 |
| Balance sheet total (assets) | 35 460.21 | 734.85 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -2 253.88 | |
| Profit of the financial year | -2 253.88 | -5 409.87 |
| Shareholders equity total | -2 213.88 | -7 623.74 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 37 252.34 | |
| Current owed to participating | 421.75 | 8 358.59 |
| Current liabilities total | 37 674.09 | 8 358.59 |
| Balance sheet total (liabilities) | 35 460.21 | 734.85 |
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.