Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Other operating income | 1.33 | 1.33 | ||
| Gross profit | -6.70 | 1.33 | 1.33 | |
| Costs of management | -0.43 | -10.80 | -98.30 | |
| EBIT | -6.70 | -0.43 | -9.47 | -96.97 |
| Pre-tax profit | -6.70 | -0.43 | -9.47 | -96.97 |
| Net earnings | -6.70 | -0.43 | -9.47 | -96.97 |
Assets (kDKK)
| 2020 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 1 358.00 | 1 358.00 | |
| Tangible assets total | 1 358.00 | 1 358.00 | |
| Investments total | |||
| Non-curr. owed by group member comp. | 0.00 | ||
| Long term receivables total | 0.00 | ||
| Advance payments | 4.74 | ||
| Inventories total | 4.74 | ||
| Current other receivables | 339.50 | 6.75 | |
| Short term receivables total | 339.50 | 6.75 | |
| Cash and bank deposits | 340.88 | ||
| Cash and cash equivalents | 340.88 | ||
| Balance sheet total (assets) | 0.00 | 1 697.50 | 1 710.37 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 0.00 | -1.33 | 50.00 | |
| Retained earnings | 0.43 | -1.33 | 1 636.70 | |
| Profit of the financial year | -6.70 | -0.43 | -9.47 | -96.97 |
| Shareholders equity total | -6.70 | -1.33 | -10.80 | 1 589.73 |
| Non-current liabilities total | ||||
| Current trade creditors | 106.86 | |||
| Current owed to group member | 6.70 | 1.33 | 1 700.00 | 9.28 |
| Other non-interest bearing current liabilities | 8.30 | 4.50 | ||
| Current liabilities total | 6.70 | 1.33 | 1 708.30 | 120.64 |
| Balance sheet total (liabilities) | 0.00 | 1 697.50 | 1 710.37 |
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.