Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 540.99 |
| Employee benefit expenses | - 509.53 |
| Total depreciation | -9.26 |
| EBIT | 22.20 |
| Other financial expenses | -5.76 |
| Pre-tax profit | 16.44 |
| Income taxes | -3.61 |
| Net earnings | 12.83 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 28.64 |
| Tangible assets total | 28.64 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 12.50 |
| Prepayments and accrued income | 195.04 |
| Current other receivables | 49.61 |
| Short term receivables total | 257.14 |
| Cash and bank deposits | 126.62 |
| Cash and cash equivalents | 126.62 |
| Balance sheet total (assets) | 412.41 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 12.83 |
| Shareholders equity total | 52.83 |
| Provisions | 0.05 |
| Non-current deferred tax liabilities | 3.56 |
| Non-current liabilities total | 3.56 |
| Current trade creditors | 33.77 |
| Other non-interest bearing current liabilities | 322.20 |
| Current liabilities total | 355.97 |
| Balance sheet total (liabilities) | 412.41 |
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.