Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 244.75 |
| Employee benefit expenses | -1 243.56 |
| Total depreciation | - 239.68 |
| EBIT | -1 238.49 |
| Other financial income | 0.79 |
| Other financial expenses | -81.57 |
| Pre-tax profit | -1 319.28 |
| Net earnings | -1 319.28 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible rights | 1 100.32 |
| Intangible assets total | 1 100.32 |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 24.25 |
| Current other receivables | 52.34 |
| Short term receivables total | 76.59 |
| Balance sheet total (assets) | 1 176.91 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 600.00 |
| Profit of the financial year | -1 319.28 |
| Shareholders equity total | - 719.28 |
| Non-current owed to group member | 1 787.73 |
| Non-current liabilities total | 1 787.73 |
| Current loans from credit institutions | 35.49 |
| Current trade creditors | 19.95 |
| Other non-interest bearing current liabilities | 53.03 |
| Current liabilities total | 108.46 |
| Balance sheet total (liabilities) | 1 176.91 |
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.