Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 394.93 | 1 616.18 |
| Employee benefit expenses | - 397.82 | - 597.41 |
| EBIT | 997.11 | 1 018.77 |
| Other financial expenses | -4.98 | -6.66 |
| Pre-tax profit | 992.13 | 1 012.11 |
| Income taxes | - 218.62 | - 222.66 |
| Net earnings | 773.51 | 789.45 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 26.25 | 316.25 |
| Current other receivables | 19.30 | |
| Short term receivables total | 45.55 | 316.25 |
| Cash and bank deposits | 1 078.07 | 922.44 |
| Cash and cash equivalents | 1 078.07 | 922.44 |
| Balance sheet total (assets) | 1 123.62 | 1 238.69 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 750.00 | 750.00 |
| Retained earnings | - 750.00 | - 726.49 |
| Profit of the financial year | 773.51 | 789.45 |
| Shareholders equity total | 813.51 | 852.96 |
| Non-current liabilities total | ||
| Current trade creditors | 12.00 | 13.00 |
| Short-term deferred tax liabilities | 218.62 | 222.66 |
| Other non-interest bearing current liabilities | 79.49 | 150.07 |
| Current liabilities total | 310.11 | 385.73 |
| Balance sheet total (liabilities) | 1 123.62 | 1 238.69 |
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.