Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 522.96 | 415.71 |
Total depreciation | - 184.51 | - 184.51 |
EBIT | 338.45 | 231.20 |
Other financial income | 72.19 | |
Other financial expenses | -30.88 | -40.69 |
Pre-tax profit | 307.57 | 262.70 |
Income taxes | -56.90 | -57.77 |
Net earnings | 250.67 | 204.93 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible assets total | ||
Buildings | 5 265.49 | 5 080.98 |
Tangible assets total | 5 265.49 | 5 080.98 |
Investments total | ||
Long term receivables total | ||
Inventories total | ||
Prepayments and accrued income | 12.15 | 12.45 |
Current other receivables | 209.03 | |
Short term receivables total | 12.15 | 221.49 |
Cash and bank deposits | 779.63 | 142.24 |
Cash and cash equivalents | 779.63 | 142.24 |
Balance sheet total (assets) | 6 057.27 | 5 444.72 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | 3 274.88 | 3 525.55 |
Profit of the financial year | 250.67 | 204.93 |
Shareholders equity total | 3 565.55 | 3 770.48 |
Provisions | 497.75 | 498.00 |
Non-current loans from credit institutions | 1 192.57 | |
Non-current liabilities total | 1 192.57 | |
Current loans from credit institutions | 193.16 | |
Current trade creditors | 36.91 | 92.49 |
Current owed to group member | 61.04 | 726.22 |
Short-term deferred tax liabilities | 67.41 | 57.53 |
Other non-interest bearing current liabilities | 442.87 | 300.00 |
Current liabilities total | 801.40 | 1 176.24 |
Balance sheet total (liabilities) | 6 057.27 | 5 444.72 |
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.