Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 369.23 |
| Employee benefit expenses | - 277.10 |
| Total depreciation | -10.00 |
| EBIT | 82.13 |
| Other financial expenses | -1.06 |
| Pre-tax profit | 81.07 |
| Income taxes | -18.33 |
| Net earnings | 62.74 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 30.00 |
| Tangible assets total | 30.00 |
| Other receivables | 42.22 |
| Investments total | 42.22 |
| Long term receivables total | |
| Raw materials and consumables | 100.00 |
| Inventories total | 100.00 |
| Current trade debtors | 3.30 |
| Short term receivables total | 3.30 |
| Cash and bank deposits | 199.45 |
| Cash and cash equivalents | 199.45 |
| Balance sheet total (assets) | 374.98 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | -24.37 |
| Profit of the financial year | 62.74 |
| Shareholders equity total | 78.37 |
| Non-current liabilities total | |
| Short-term deferred tax liabilities | 11.05 |
| Other non-interest bearing current liabilities | 285.55 |
| Current liabilities total | 296.60 |
| Balance sheet total (liabilities) | 374.98 |
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.