Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 307.79 |
| Employee benefit expenses | - 835.90 |
| EBIT | 471.88 |
| Other financial expenses | -2.27 |
| Pre-tax profit | 469.61 |
| Income taxes | - 102.29 |
| Net earnings | 367.32 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 27.50 |
| Inventories total | 27.50 |
| Current trade debtors | 612.43 |
| Current amounts owed by group member comp. | 156.92 |
| Short term receivables total | 769.35 |
| Cash and bank deposits | 201.64 |
| Cash and cash equivalents | 201.64 |
| Balance sheet total (assets) | 998.48 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 150.00 |
| Retained earnings | - 150.00 |
| Profit of the financial year | 367.32 |
| Shareholders equity total | 407.32 |
| Non-current liabilities total | |
| Current trade creditors | 287.14 |
| Current owed to participating | 5.08 |
| Short-term deferred tax liabilities | 102.29 |
| Other non-interest bearing current liabilities | 196.65 |
| Current liabilities total | 591.16 |
| Balance sheet total (liabilities) | 998.48 |
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.