Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 454.36 |
| Employee benefit expenses | -25.19 |
| EBIT | 1 429.18 |
| Other financial income | 2.77 |
| Other financial expenses | -32.76 |
| Pre-tax profit | 1 399.18 |
| Income taxes | - 308.14 |
| Net earnings | 1 091.04 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 1 331.08 |
| Inventories total | 1 331.08 |
| Current trade debtors | 898.46 |
| Current amounts owed by group member comp. | 212.57 |
| Short term receivables total | 1 111.04 |
| Balance sheet total (assets) | 2 442.11 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 400.00 |
| Retained earnings | - 207.01 |
| Profit of the financial year | 1 091.04 |
| Shareholders equity total | 1 284.03 |
| Non-current liabilities total | |
| Current loans from credit institutions | 1.88 |
| Advances received | 6.50 |
| Current trade creditors | 135.29 |
| Current owed to participating | 51.87 |
| Short-term deferred tax liabilities | 252.14 |
| Other non-interest bearing current liabilities | 710.39 |
| Current liabilities total | 1 158.08 |
| Balance sheet total (liabilities) | 2 442.11 |
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.