Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 743.28 | 1 780.96 |
| Employee benefit expenses | - 464.43 | -1 073.27 |
| EBIT | 278.85 | 707.69 |
| Other financial income | 0.01 | 0.00 |
| Other financial expenses | -2.88 | -2.94 |
| Pre-tax profit | 275.97 | 704.75 |
| Income taxes | -61.16 | - 155.43 |
| Net earnings | 214.81 | 549.32 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 181.69 | 452.03 |
| Current other receivables | 44.29 | 40.50 |
| Current deferred tax assets | 3.61 | |
| Short term receivables total | 229.59 | 492.53 |
| Cash and bank deposits | 197.86 | 458.63 |
| Cash and cash equivalents | 197.86 | 458.63 |
| Balance sheet total (assets) | 427.45 | 951.17 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 114.40 | 600.00 |
| Retained earnings | - 114.40 | - 499.59 |
| Profit of the financial year | 214.81 | 549.32 |
| Shareholders equity total | 254.81 | 689.74 |
| Non-current liabilities total | ||
| Current owed to participating | 83.51 | |
| Short-term deferred tax liabilities | 5.80 | |
| Other non-interest bearing current liabilities | 172.64 | 172.13 |
| Current liabilities total | 172.64 | 261.43 |
| Balance sheet total (liabilities) | 427.45 | 951.17 |
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.