Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 2 685.09 | 1 763.34 |
| Employee benefit expenses | - 840.89 | - 967.31 |
| EBIT | 1 844.20 | 796.03 |
| Other financial income | 0.99 | |
| Other financial expenses | -2.93 | |
| Pre-tax profit | 1 841.27 | 797.02 |
| Income taxes | - 409.71 | - 184.40 |
| Net earnings | 1 431.56 | 612.61 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current loans receivable | 45.34 | 45.34 |
| Long term receivables total | 45.34 | 45.34 |
| Inventories total | ||
| Current trade debtors | 698.13 | 764.94 |
| Current amounts owed by group member comp. | 974.22 | |
| Prepayments and accrued income | 4.61 | 32.85 |
| Short term receivables total | 1 676.97 | 797.79 |
| Cash and bank deposits | 323.11 | 657.74 |
| Cash and cash equivalents | 323.11 | 657.74 |
| Balance sheet total (assets) | 2 045.41 | 1 500.86 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 1 400.00 | |
| Retained earnings | -1 400.00 | 31.56 |
| Profit of the financial year | 1 431.56 | 612.61 |
| Shareholders equity total | 1 471.56 | 684.18 |
| Non-current liabilities total | ||
| Current owed to group member | 416.66 | |
| Short-term deferred tax liabilities | 409.71 | 184.40 |
| Other non-interest bearing current liabilities | 164.14 | 215.62 |
| Current liabilities total | 573.85 | 816.68 |
| Balance sheet total (liabilities) | 2 045.41 | 1 500.86 |
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.