Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 708.02 | 1 115.63 |
| Employee benefit expenses | - 494.01 | -1 112.51 |
| EBIT | 214.01 | 3.12 |
| Other financial expenses | -0.52 | 1.84 |
| Pre-tax profit | 213.50 | 4.96 |
| Income taxes | -47.41 | -1.09 |
| Net earnings | 166.09 | 3.87 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 120.19 | 120.19 |
| Investments total | 120.19 | 120.19 |
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 46.34 | 5.52 |
| Short term receivables total | 46.34 | 5.52 |
| Cash and bank deposits | 240.28 | 276.48 |
| Cash and cash equivalents | 240.28 | 276.48 |
| Balance sheet total (assets) | 406.81 | 402.19 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.50 | 40.50 |
| Retained earnings | 167.18 | |
| Profit of the financial year | 166.09 | 3.87 |
| Shareholders equity total | 206.59 | 211.55 |
| Non-current liabilities total | ||
| Current owed to participating | 19.91 | 32.46 |
| Short-term deferred tax liabilities | 47.41 | 1.09 |
| Other non-interest bearing current liabilities | 132.90 | 157.09 |
| Current liabilities total | 200.22 | 190.65 |
| Balance sheet total (liabilities) | 406.81 | 402.19 |
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.