Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -10.00 | -6.25 |
| EBIT | -10.00 | -6.25 |
| Other financial income | 3 741.66 | |
| Other financial expenses | -5.43 | -3 691.32 |
| Pre-tax profit | 3 726.23 | -3 697.57 |
| Income taxes | 3.40 | 2.62 |
| Net earnings | 3 729.62 | -3 694.95 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current loans receivable | 4 317.30 | 656.64 |
| Long term receivables total | 4 317.30 | 656.64 |
| Inventories total | ||
| Current other receivables | 3.40 | 6.01 |
| Short term receivables total | 3.40 | 6.01 |
| Balance sheet total (assets) | 4 320.69 | 662.65 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 3 729.62 | |
| Profit of the financial year | 3 729.62 | -3 694.95 |
| Shareholders equity total | 3 769.62 | 74.68 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 5.00 |
| Current owed to participating | 546.07 | 582.98 |
| Current liabilities total | 551.07 | 587.98 |
| Balance sheet total (liabilities) | 4 320.69 | 662.65 |
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.