Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 57.11 | 483.73 |
| Employee benefit expenses | - 309.24 | |
| EBIT | 57.11 | 174.49 |
| Other financial income | 0.01 | 0.82 |
| Other financial expenses | -2.31 | |
| Pre-tax profit | 54.81 | 175.31 |
| Income taxes | -12.06 | -38.59 |
| Net earnings | 42.76 | 136.72 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.23 | 1.57 |
| Short term receivables total | 0.23 | 1.57 |
| Cash and bank deposits | 94.59 | 301.48 |
| Cash and cash equivalents | 94.59 | 301.48 |
| Balance sheet total (assets) | 94.81 | 303.05 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 42.76 | |
| Profit of the financial year | 42.76 | 136.72 |
| Shareholders equity total | 82.76 | 219.48 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 12.06 | 38.06 |
| Other non-interest bearing current liabilities | 45.51 | |
| Current liabilities total | 12.06 | 83.57 |
| Balance sheet total (liabilities) | 94.81 | 303.05 |
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.