Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -66.96 | -26.60 | -30.01 |
| Total depreciation | -2.91 | ||
| EBIT | -66.96 | -26.60 | -30.01 |
| Other financial expenses | -15.14 | -14.50 | -15.64 |
| Pre-tax profit | -82.10 | -41.11 | -45.65 |
| Net earnings | -82.10 | -41.11 | -45.65 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 490.38 | 490.38 | 490.38 |
| Tangible assets total | 490.38 | 490.38 | 490.38 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Balance sheet total (assets) | 490.38 | 490.38 | 490.38 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 41.11 | -40.99 | -82.09 |
| Profit of the financial year | -82.10 | -41.11 | -45.65 |
| Shareholders equity total | 9.01 | -32.09 | -77.74 |
| Non-current liabilities total | |||
| Current trade creditors | 12.00 | 12.00 | 12.00 |
| Current owed to participating | 469.36 | 510.47 | 556.12 |
| Current liabilities total | 481.36 | 522.47 | 568.12 |
| Balance sheet total (liabilities) | 490.38 | 490.38 | 490.38 |
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.