Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -2.29 | |
| Costs of management | -2.75 | -2.29 |
| EBIT | -2.75 | -2.29 |
| Other financial expenses | -0.04 | |
| Exchange rate differences | -12.72 | |
| Pre-tax profit | -2.79 | -15.00 |
| Net earnings | -2.79 | -15.00 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 100.00 | 87.28 |
| Investments total | 100.00 | 87.28 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 1.51 | 0.02 |
| Cash and cash equivalents | 1.51 | 0.02 |
| Balance sheet total (assets) | 101.50 | 87.30 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -0.50 | |
| Profit of the financial year | -2.79 | -15.00 |
| Shareholders equity total | 37.21 | 24.50 |
| Provisions | -0.00 | |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 64.29 | 62.81 |
| Current liabilities total | 64.29 | 62.81 |
| Balance sheet total (liabilities) | 101.50 | 87.30 |
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.