Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | - 111.36 |
| Employee benefit expenses | -57.70 |
| Total depreciation | -22.71 |
| EBIT | - 191.77 |
| Other financial income | 4.20 |
| Other financial expenses | -6.70 |
| Pre-tax profit | - 194.27 |
| Income taxes | 42.74 |
| Net earnings | - 151.53 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 4.55 |
| Current deferred tax assets | 50.01 |
| Short term receivables total | 54.56 |
| Cash and bank deposits | 3.91 |
| Cash and cash equivalents | 3.91 |
| Balance sheet total (assets) | 58.47 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | -29.45 |
| Profit of the financial year | - 151.53 |
| Shareholders equity total | - 140.97 |
| Non-current liabilities total | |
| Current trade creditors | 25.82 |
| Current owed to participating | 173.63 |
| Current liabilities total | 199.44 |
| Balance sheet total (liabilities) | 58.47 |
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.