Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 438.91 | 731.74 |
| Employee benefit expenses | - 244.22 | - 713.89 |
| EBIT | 194.69 | 17.85 |
| Other financial expenses | -0.28 | -1.55 |
| Pre-tax profit | 194.41 | 16.30 |
| Income taxes | -44.60 | -3.59 |
| Net earnings | 149.82 | 12.71 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 233.12 | 181.98 |
| Current amounts owed by group member comp. | 20.00 | |
| Short term receivables total | 253.12 | 181.98 |
| Cash and bank deposits | 137.44 | 56.76 |
| Cash and cash equivalents | 137.44 | 56.76 |
| Balance sheet total (assets) | 390.56 | 238.74 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 149.82 | 12.71 |
| Retained earnings | - 149.82 | -12.71 |
| Profit of the financial year | 149.82 | 12.71 |
| Shareholders equity total | 189.82 | 52.71 |
| Non-current liabilities total | ||
| Current trade creditors | 92.82 | |
| Current owed to participating | 2.06 | |
| Current owed to group member | 70.94 | |
| Short-term deferred tax liabilities | 44.60 | 48.18 |
| Other non-interest bearing current liabilities | 63.33 | 64.84 |
| Current liabilities total | 200.74 | 186.02 |
| Balance sheet total (liabilities) | 390.56 | 238.74 |
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.