Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 692.77 | 791.22 |
| Wages and salaries | - 603.67 | - 593.96 |
| Social security expenses | -7.94 | -22.38 |
| EBIT | 81.15 | 174.88 |
| Other financial income | 0.95 | 1.10 |
| Other financial expenses | -2.71 | -2.80 |
| Pre-tax profit | 79.39 | 173.18 |
| Income taxes | -20.06 | -41.30 |
| Net earnings | 59.33 | 131.88 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 16.25 | 17.35 |
| Current other receivables | 135.88 | |
| Short term receivables total | 16.25 | 153.23 |
| Cash and bank deposits | 159.45 | 210.47 |
| Cash and cash equivalents | 159.45 | 210.47 |
| Balance sheet total (assets) | 175.70 | 363.70 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -29.39 | 13.65 |
| Profit of the financial year | 59.33 | 131.88 |
| Shareholders equity total | 69.94 | 185.53 |
| Non-current deferred tax liabilities | 20.06 | 11.34 |
| Non-current liabilities total | 20.06 | 11.34 |
| Current trade creditors | 3.89 | |
| Other non-interest bearing current liabilities | 81.81 | 166.84 |
| Current liabilities total | 85.70 | 166.84 |
| Balance sheet total (liabilities) | 175.70 | 363.70 |
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.