Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 537.47 | 970.02 |
| Employee benefit expenses | - 237.07 | - 649.56 |
| EBIT | 300.40 | 320.46 |
| Other financial income | 3.13 | |
| Other financial expenses | -4.68 | -1.48 |
| Pre-tax profit | 295.72 | 322.11 |
| Income taxes | -57.64 | -71.67 |
| Net earnings | 238.08 | 250.44 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Development expenditure | 124.71 | 125.47 |
| Intangible assets total | 124.71 | 125.47 |
| Tangible assets total | ||
| Other receivables | 4.50 | 4.50 |
| Investments total | 4.50 | 4.50 |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 87.26 | 232.50 |
| Current amounts owed by group member comp. | 83.51 | |
| Current owed by particip. interest comp. | 25.25 | |
| Current deferred tax assets | 2.50 | |
| Short term receivables total | 87.26 | 343.76 |
| Cash and bank deposits | 210.99 | 133.70 |
| Cash and cash equivalents | 210.99 | 133.70 |
| Balance sheet total (assets) | 427.45 | 607.42 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 117.80 | 132.00 |
| Other reserves | 97.27 | 97.86 |
| Retained earnings | - 215.07 | - 109.59 |
| Profit of the financial year | 238.08 | 250.44 |
| Shareholders equity total | 278.08 | 410.72 |
| Provisions | 27.44 | 27.60 |
| Non-current liabilities total | ||
| Current trade creditors | 17.63 | 16.31 |
| Current owed to participating | 0.32 | 0.38 |
| Short-term deferred tax liabilities | 5.21 | |
| Other non-interest bearing current liabilities | 98.79 | 152.40 |
| Current liabilities total | 121.94 | 169.10 |
| Balance sheet total (liabilities) | 427.45 | 607.42 |
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.