Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 165.96 | 173.61 |
| Wages and salaries | -79.17 | -85.20 |
| Social security expenses | -2.44 | -3.21 |
| EBIT | 84.35 | 85.19 |
| Other financial income | 0.00 | |
| Other financial expenses | -0.87 | -0.01 |
| Pre-tax profit | 83.48 | 85.19 |
| Income taxes | -18.88 | -18.72 |
| Net earnings | 64.60 | 66.46 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.00 | |
| Short term receivables total | 0.00 | |
| Cash and bank deposits | 152.52 | 161.69 |
| Cash and cash equivalents | 152.52 | 161.69 |
| Balance sheet total (assets) | 152.52 | 161.70 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 58.90 | 61.00 |
| Retained earnings | -58.90 | -55.30 |
| Profit of the financial year | 64.60 | 66.46 |
| Shareholders equity total | 104.60 | 112.16 |
| Non-current liabilities total | ||
| Current owed to participating | 2.51 | 3.56 |
| Short-term deferred tax liabilities | 18.88 | 17.89 |
| Other non-interest bearing current liabilities | 26.53 | 28.08 |
| Current liabilities total | 47.91 | 49.53 |
| Balance sheet total (liabilities) | 152.52 | 161.70 |
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.