Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 2 183.40 | 4 838.62 |
Employee benefit expenses | - 881.21 | -2 513.62 |
Other operating expenses | -92.00 | |
Total depreciation | - 105.83 | - 105.83 |
EBIT | 1 196.36 | 2 127.18 |
Other financial income | 0.85 | |
Other financial expenses | -3.50 | -20.53 |
Pre-tax profit | 1 192.86 | 2 107.50 |
Income taxes | - 270.73 | - 488.75 |
Net earnings | 922.13 | 1 618.75 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Goodwill | 40.00 | 30.00 |
Intangible assets total | 40.00 | 30.00 |
Machinery and equipment | 205.08 | 299.25 |
Tangible assets total | 205.08 | 299.25 |
Other receivables | 137.85 | |
Investments total | 137.85 | |
Non-current loans receivable | - 137.85 | |
Non-current other receivables | 137.85 | 145.75 |
Long term receivables total | 145.75 | |
Raw materials and consumables | 30.91 | |
Finished products/goods | 21.07 | |
Inventories total | 30.91 | 21.07 |
Current other receivables | 0.03 | |
Current deferred tax assets | 86.25 | |
Short term receivables total | 0.03 | 86.25 |
Cash and bank deposits | 1 578.11 | 2 046.81 |
Cash and cash equivalents | 1 578.11 | 2 046.81 |
Balance sheet total (assets) | 1 991.97 | 2 629.12 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Shares repurchased | 920.00 | 1 550.00 |
Retained earnings | - 920.00 | -1 547.87 |
Profit of the financial year | 922.13 | 1 618.75 |
Shareholders equity total | 962.13 | 1 660.88 |
Non-current loans from credit institutions | 438.00 | |
Non-current liabilities total | 438.00 | |
Current bonds | 301.40 | 838.03 |
Current trade creditors | 7.22 | 38.69 |
Current owed to participating | 12.49 | 91.52 |
Short-term deferred tax liabilities | 270.73 | |
Current liabilities total | 591.84 | 968.24 |
Balance sheet total (liabilities) | 1 991.97 | 2 629.12 |
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.