Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 651.97 |
| Employee benefit expenses | -1 702.37 |
| Total depreciation | -80.00 |
| EBIT | - 130.40 |
| Other financial expenses | -16.95 |
| Pre-tax profit | - 147.35 |
| Income taxes | 32.42 |
| Net earnings | - 114.93 |
Assets (kDKK)
| 2022 | |
|---|---|
| Goodwill | 1 520.00 |
| Intangible assets total | 1 520.00 |
| Tangible assets total | |
| Other receivables | 15.00 |
| Investments total | 15.00 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 115.95 |
| Current other receivables | 31.99 |
| Short term receivables total | 147.94 |
| Cash and bank deposits | 2 226.19 |
| Cash and cash equivalents | 2 226.19 |
| Balance sheet total (assets) | 3 909.12 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 67.69 |
| Shares repurchased | 2 674.94 |
| Retained earnings | 644.92 |
| Profit of the financial year | - 114.93 |
| Shareholders equity total | 3 272.62 |
| Provisions | 319.58 |
| Non-current liabilities total | |
| Current loans from credit institutions | 25.56 |
| Current trade creditors | 93.14 |
| Other non-interest bearing current liabilities | 198.22 |
| Current liabilities total | 316.92 |
| Balance sheet total (liabilities) | 3 909.12 |
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.