Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 112.16 | 25.02 |
| EBIT | 112.16 | 25.02 |
| Other financial income | 5.93 | |
| Other financial expenses | -0.13 | -0.19 |
| Pre-tax profit | 112.03 | 30.76 |
| Income taxes | -24.79 | -6.86 |
| Net earnings | 87.24 | 23.89 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 123.05 | |
| Current other receivables | 102.81 | |
| Short term receivables total | 123.05 | 102.81 |
| Cash and bank deposits | 90.85 | 0.60 |
| Cash and cash equivalents | 90.85 | 0.60 |
| Balance sheet total (assets) | 213.91 | 103.42 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 80.00 | |
| Retained earnings | -80.00 | 7.24 |
| Profit of the financial year | 87.24 | 23.89 |
| Shareholders equity total | 127.24 | 71.13 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 24.79 | 31.66 |
| Other non-interest bearing current liabilities | 37.44 | 0.63 |
| Accruals and deferred income | 24.44 | |
| Current liabilities total | 86.67 | 32.29 |
| Balance sheet total (liabilities) | 213.91 | 103.42 |
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.