Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 2 487.17 | 608.44 |
| Total depreciation | - 160.00 | - 160.00 |
| EBIT | 2 327.17 | 448.44 |
| Other financial income | 0.31 | |
| Other financial expenses | -6.60 | -5.75 |
| Pre-tax profit | 2 320.56 | 443.00 |
| Net earnings | 2 320.56 | 443.00 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 7 840.00 | 9 746.73 |
| Tangible assets total | 7 840.00 | 9 746.73 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 118.74 | 89.79 |
| Short term receivables total | 118.74 | 89.79 |
| Cash and bank deposits | 2 381.82 | 964.86 |
| Cash and cash equivalents | 2 381.82 | 964.86 |
| Balance sheet total (assets) | 10 340.56 | 10 801.38 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 8 000.00 | 8 000.00 |
| Retained earnings | 2 320.56 | |
| Profit of the financial year | 2 320.56 | 443.00 |
| Shareholders equity total | 10 320.56 | 10 763.56 |
| Non-current liabilities total | ||
| Current trade creditors | 20.00 | 37.82 |
| Current liabilities total | 20.00 | 37.82 |
| Balance sheet total (liabilities) | 10 340.56 | 10 801.38 |
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.