Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -54.02 | 262.80 |
| Reduction in value of non-current assets | 8 146.39 | |
| EBIT | -54.02 | 8 409.19 |
| Other financial expenses | - 229.22 | -1 014.65 |
| Pre-tax profit | - 283.24 | 7 394.54 |
| Net earnings | - 283.24 | 7 394.54 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 11 468.77 | |
| Buildings | 42 326.44 | |
| Tangible assets total | 11 468.77 | 42 326.44 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 300.22 | |
| Prepayments and accrued income | 26.85 | |
| Current other receivables | 787.45 | 52.21 |
| Short term receivables total | 787.45 | 379.28 |
| Cash and bank deposits | 1 168.12 | 958.71 |
| Cash and cash equivalents | 1 168.12 | 958.71 |
| Balance sheet total (assets) | 13 424.33 | 43 664.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 400.00 | 400.00 |
| Retained earnings | - 283.24 | |
| Profit of the financial year | - 283.24 | 7 394.54 |
| Shareholders equity total | 116.76 | 7 511.30 |
| Non-current loans from credit institutions | 428.01 | |
| Non-current other liabilities | 8 980.00 | |
| Non-current liabilities total | 9 408.00 | |
| Current loans from credit institutions | 35 822.74 | |
| Current trade creditors | 3 874.57 | 40.22 |
| Other non-interest bearing current liabilities | 25.00 | 50.00 |
| Accruals and deferred income | 240.18 | |
| Current liabilities total | 3 899.57 | 36 153.14 |
| Balance sheet total (liabilities) | 13 424.33 | 43 664.43 |
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.