Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 417.25 |
| Gross profit | 417.25 |
| Total depreciation | -16.39 |
| EBIT | 400.86 |
| Other financial expenses | -5.24 |
| Pre-tax profit | 395.62 |
| Income taxes | -87.29 |
| Net earnings | 308.33 |
Assets (kDKK)
| 2022 | |
|---|---|
| Goodwill | 8.57 |
| Intangible assets total | 8.57 |
| Machinery and equipment | 74.79 |
| Tangible assets total | 74.79 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current deferred tax assets | 24.35 |
| Short term receivables total | 24.35 |
| Cash and bank deposits | 379.98 |
| Cash and cash equivalents | 379.98 |
| Balance sheet total (assets) | 487.70 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | - 114.40 |
| Other reserves | 113.62 |
| Profit of the financial year | 308.33 |
| Shareholders equity total | 347.55 |
| Provisions | 1.65 |
| Non-current liabilities total | |
| Current trade creditors | 9.79 |
| Other non-interest bearing current liabilities | 128.71 |
| Current liabilities total | 138.50 |
| Balance sheet total (liabilities) | 487.70 |
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.