Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 202.08 |
| Employee benefit expenses | - 563.74 |
| Total depreciation | -9.30 |
| EBIT | 629.03 |
| Other financial expenses | -1.94 |
| Pre-tax profit | 627.09 |
| Income taxes | - 144.77 |
| Net earnings | 482.32 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 26.98 |
| Tangible assets total | 26.98 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 193.75 |
| Current other receivables | 20.17 |
| Short term receivables total | 213.91 |
| Cash and bank deposits | 545.64 |
| Cash and cash equivalents | 545.64 |
| Balance sheet total (assets) | 786.53 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 150.00 |
| Retained earnings | - 150.00 |
| Profit of the financial year | 482.32 |
| Shareholders equity total | 522.32 |
| Provisions | 0.41 |
| Non-current liabilities total | |
| Current trade creditors | 0.72 |
| Short-term deferred tax liabilities | 144.35 |
| Other non-interest bearing current liabilities | 118.72 |
| Current liabilities total | 263.80 |
| Balance sheet total (liabilities) | 786.53 |
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.