Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 051.95 |
| Employee benefit expenses | - 829.96 |
| Total depreciation | -15.77 |
| EBIT | 206.22 |
| Other financial expenses | -3.89 |
| Pre-tax profit | 202.34 |
| Income taxes | -44.69 |
| Net earnings | 157.64 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 63.96 |
| Tangible assets total | 63.96 |
| Investments total | |
| Long term receivables total | |
| Raw materials and consumables | 28.10 |
| Inventories total | 28.10 |
| Current trade debtors | 146.39 |
| Current amounts owed by group member comp. | 46.69 |
| Prepayments and accrued income | 95.04 |
| Current other receivables | 158.51 |
| Short term receivables total | 446.63 |
| Cash and bank deposits | 104.17 |
| Cash and cash equivalents | 104.17 |
| Balance sheet total (assets) | 642.86 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 157.64 |
| Shareholders equity total | 197.64 |
| Provisions | 1.81 |
| Non-current liabilities total | |
| Current trade creditors | 39.29 |
| Short-term deferred tax liabilities | 42.88 |
| Other non-interest bearing current liabilities | 361.23 |
| Current liabilities total | 443.40 |
| Balance sheet total (liabilities) | 642.86 |
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.