Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 754.27 |
| Employee benefit expenses | - 684.14 |
| Total depreciation | -21.01 |
| EBIT | 49.12 |
| Other financial expenses | -15.59 |
| Pre-tax profit | 33.53 |
| Income taxes | -7.88 |
| Net earnings | 25.65 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 81.23 |
| Tangible assets total | 81.23 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 98.65 |
| Current amounts owed by group member comp. | 1.50 |
| Current other receivables | 23.86 |
| Short term receivables total | 124.01 |
| Cash and bank deposits | 188.16 |
| Cash and cash equivalents | 188.16 |
| Balance sheet total (assets) | 393.39 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | -8.21 |
| Profit of the financial year | 25.65 |
| Shareholders equity total | 57.43 |
| Provisions | 1.00 |
| Non-current other liabilities | 6.88 |
| Non-current liabilities total | 6.88 |
| Current trade creditors | 63.89 |
| Other non-interest bearing current liabilities | 264.19 |
| Current liabilities total | 328.08 |
| Balance sheet total (liabilities) | 393.39 |
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.