Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 097.08 | 1 259.87 |
| Employee benefit expenses | - 461.66 | - 973.22 |
| Total depreciation | -16.67 | -16.67 |
| EBIT | 618.75 | 269.98 |
| Other financial income | 11.37 | 23.31 |
| Other financial expenses | -7.55 | -0.26 |
| Pre-tax profit | 622.57 | 293.03 |
| Income taxes | - 147.96 | -77.90 |
| Net earnings | 474.61 | 215.13 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Goodwill | 33.33 | 16.67 |
| Intangible assets total | 33.33 | 16.67 |
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 414.06 | 105.83 |
| Current amounts owed by group member comp. | 808.99 | 430.57 |
| Prepayments and accrued income | 54.53 | 12.47 |
| Current other receivables | 44.00 | 65.80 |
| Current deferred tax assets | 1.67 | |
| Short term receivables total | 1 321.59 | 616.35 |
| Cash and bank deposits | 76.45 | 232.52 |
| Cash and cash equivalents | 76.45 | 232.52 |
| Balance sheet total (assets) | 1 431.37 | 865.53 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 300.00 | |
| Retained earnings | - 300.00 | 174.61 |
| Profit of the financial year | 474.61 | 215.13 |
| Shareholders equity total | 514.61 | 429.74 |
| Provisions | 9.90 | |
| Non-current liabilities total | ||
| Advances received | 125.00 | |
| Current trade creditors | 165.58 | 90.30 |
| Current owed to group member | 171.71 | |
| Short-term deferred tax liabilities | 138.06 | 89.47 |
| Other non-interest bearing current liabilities | 431.51 | 131.02 |
| Current liabilities total | 906.86 | 435.79 |
| Balance sheet total (liabilities) | 1 431.37 | 865.53 |
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.