Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 352.77 |
| Employee benefit expenses | -1 219.19 |
| Total depreciation | -5.33 |
| EBIT | 128.24 |
| Other financial income | 0.49 |
| Other financial expenses | -22.73 |
| Pre-tax profit | 105.99 |
| Income taxes | -32.17 |
| Net earnings | 73.82 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 26.67 |
| Tangible assets total | 26.67 |
| Other receivables | 139.20 |
| Investments total | 139.20 |
| Long term receivables total | |
| Inventories total | |
| Prepayments and accrued income | 94.31 |
| Short term receivables total | 94.31 |
| Cash and bank deposits | 650.85 |
| Cash and cash equivalents | 650.85 |
| Balance sheet total (assets) | 911.03 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 73.82 |
| Shareholders equity total | 113.82 |
| Non-current liabilities total | |
| Current trade creditors | 163.61 |
| Current owed to participating | 102.74 |
| Short-term deferred tax liabilities | 32.17 |
| Other non-interest bearing current liabilities | 498.68 |
| Current liabilities total | 797.20 |
| Balance sheet total (liabilities) | 911.03 |
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.