Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -26.25 | 2.20 |
| EBIT | -26.25 | 2.20 |
| Other financial expenses | -0.15 | |
| Pre-tax profit | -26.40 | 2.20 |
| Net earnings | -26.40 | 2.20 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 1 977.48 | 7 916.05 |
| Investments total | 1 977.48 | 7 916.05 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 2.81 | 9.75 |
| Cash and cash equivalents | 2.81 | 9.75 |
| Balance sheet total (assets) | 1 980.30 | 7 925.80 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 200.00 | 200.00 |
| Retained earnings | -26.40 | |
| Profit of the financial year | -26.40 | 2.20 |
| Shareholders equity total | 173.60 | 175.80 |
| Non-current liabilities total | ||
| Current trade creditors | 6.70 | |
| Current owed to group member | 1 800.00 | 7 750.00 |
| Current liabilities total | 1 806.69 | 7 750.00 |
| Balance sheet total (liabilities) | 1 980.30 | 7 925.80 |
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.