Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 2 211.09 |
| Employee benefit expenses | -1 226.12 |
| Total depreciation | -80.00 |
| EBIT | 904.97 |
| Other financial expenses | -11.68 |
| Pre-tax profit | 893.29 |
| Income taxes | - 197.60 |
| Net earnings | 695.68 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 23.07 | |
| Short term receivables total | 23.07 | |
| Cash and bank deposits | 400.00 | 1 368.82 |
| Cash and cash equivalents | 400.00 | 1 368.82 |
| Balance sheet total (assets) | 400.00 | 1 391.88 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 400.00 | 400.00 |
| Shares repurchased | 500.00 | |
| Retained earnings | - 500.00 | |
| Profit of the financial year | 695.68 | |
| Shareholders equity total | 400.00 | 1 095.68 |
| Non-current liabilities total | ||
| Current trade creditors | 37.97 | |
| Short-term deferred tax liabilities | 197.60 | |
| Other non-interest bearing current liabilities | 60.63 | |
| Current liabilities total | 296.20 | |
| Balance sheet total (liabilities) | 400.00 | 1 391.88 |
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.