Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 238.59 |
| Employee benefit expenses | - 462.09 |
| Total depreciation | - 254.48 |
| EBIT | 522.02 |
| Other financial expenses | -4.11 |
| Pre-tax profit | 517.91 |
| Income taxes | - 113.96 |
| Net earnings | 403.95 |
Assets (kDKK)
| 2022 | |
|---|---|
| Goodwill | 1 526.88 |
| Intangible assets total | 1 526.88 |
| Tangible assets total | |
| Investments total | |
| Non-current other receivables | 17.50 |
| Long term receivables total | 17.50 |
| Inventories total | |
| Current trade debtors | 139.87 |
| Short term receivables total | 139.87 |
| Cash and bank deposits | 1 231.40 |
| Cash and cash equivalents | 1 231.40 |
| Balance sheet total (assets) | 2 915.66 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 614.40 |
| Retained earnings | 1 237.28 |
| Profit of the financial year | 403.95 |
| Shareholders equity total | 2 295.63 |
| Provisions | 335.91 |
| Non-current liabilities total | |
| Short-term deferred tax liabilities | 169.95 |
| Other non-interest bearing current liabilities | 114.16 |
| Current liabilities total | 284.11 |
| Balance sheet total (liabilities) | 2 915.66 |
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.