Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 653.10 |
| Employee benefit expenses | - 209.83 |
| EBIT | 443.27 |
| Other financial expenses | -33.05 |
| Pre-tax profit | 410.22 |
| Income taxes | -92.80 |
| Net earnings | 317.43 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Other receivables | 50.00 |
| Investments total | 50.00 |
| Long term receivables total | |
| Finished products/goods | 1 519.91 |
| Inventories total | 1 519.91 |
| Current trade debtors | 1.25 |
| Short term receivables total | 1.25 |
| Balance sheet total (assets) | 1 571.16 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 317.43 |
| Shareholders equity total | 357.43 |
| Non-current liabilities total | |
| Current loans from credit institutions | 699.02 |
| Current trade creditors | 137.26 |
| Current owed to participating | 131.31 |
| Short-term deferred tax liabilities | 92.80 |
| Other non-interest bearing current liabilities | 153.35 |
| Current liabilities total | 1 213.73 |
| Balance sheet total (liabilities) | 1 571.16 |
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.