Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -21.55 | 196.93 | 422.64 |
| Reduction in value of non-current assets | 30.40 | 17.57 | - 517.86 |
| EBIT | 8.85 | 214.50 | -95.21 |
| Other financial expenses | - 128.69 | - 182.13 | - 265.19 |
| Pre-tax profit | - 119.84 | 32.37 | - 360.40 |
| Income taxes | 11.00 | 8.00 | -24.02 |
| Net earnings | - 108.84 | 40.37 | - 384.42 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 2 250.00 | 9 100.00 | 8 600.00 |
| Advance payments and construction in progress | 1 626.98 | ||
| Tangible assets total | 3 876.98 | 9 100.00 | 8 600.00 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 11.00 | 19.00 | |
| Short term receivables total | 11.00 | 19.00 | |
| Cash and bank deposits | 19.46 | ||
| Cash and cash equivalents | 19.46 | ||
| Balance sheet total (assets) | 3 907.44 | 9 119.00 | 8 600.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 108.84 | -68.47 | |
| Profit of the financial year | - 108.84 | 40.37 | - 384.42 |
| Shareholders equity total | -68.84 | -28.47 | - 412.89 |
| Non-current loans from credit institutions | 2 168.74 | 6 838.71 | 6 807.51 |
| Non-current deferred tax liabilities | 5.02 | ||
| Non-current liabilities total | 2 168.74 | 6 838.71 | 6 812.52 |
| Current loans from credit institutions | 864.78 | 1 195.01 | 995.82 |
| Advances received | 7.64 | ||
| Current trade creditors | 17.50 | 18.38 | 19.25 |
| Current owed to participating | 30.77 | ||
| Other non-interest bearing current liabilities | 894.50 | 1 087.74 | 1 185.30 |
| Current liabilities total | 1 807.54 | 2 308.76 | 2 200.37 |
| Balance sheet total (liabilities) | 3 907.44 | 9 119.00 | 8 600.00 |
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.