Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -69.82 | -50.11 | -65.40 |
| Gross profit | -69.82 | -50.11 | -65.40 |
| Reduction in value of non-current assets | 153.48 | 1 093.78 | 17 039.77 |
| EBIT | 83.66 | 1 043.66 | 16 974.36 |
| Other financial income | 0.27 | 1.97 | |
| Other financial expenses | -2.47 | -2.95 | -1.11 |
| Pre-tax profit | 81.19 | 1 040.99 | 16 975.22 |
| Net earnings | 81.19 | 1 040.99 | 16 975.22 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 4 618.29 | 11 725.24 | 30 935.47 |
| Long term receivables total | 4 618.29 | 11 725.24 | 30 935.47 |
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 199.79 | 118.59 | 96.06 |
| Cash and cash equivalents | 199.79 | 118.59 | 96.06 |
| Balance sheet total (assets) | 4 818.08 | 11 843.84 | 31 031.53 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 4 700.00 | 10 700.00 | 12 900.00 |
| Retained earnings | 81.19 | 1 122.18 | |
| Profit of the financial year | 81.19 | 1 040.99 | 16 975.22 |
| Shareholders equity total | 4 781.19 | 11 822.18 | 30 997.40 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 36.89 | 21.66 | 34.13 |
| Current liabilities total | 36.89 | 21.66 | 34.13 |
| Balance sheet total (liabilities) | 4 818.08 | 11 843.84 | 31 031.53 |
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.