Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 600.14 |
| Employee benefit expenses | - 378.35 |
| Total depreciation | -82.75 |
| EBIT | 139.03 |
| Other financial expenses | -0.32 |
| Pre-tax profit | 138.71 |
| Income taxes | 102.94 |
| Net earnings | 241.65 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 607.03 |
| Intangible assets total | 607.03 |
| Machinery and equipment | 290.78 |
| Tangible assets total | 290.78 |
| Investments total | |
| Long term receivables total | |
| Raw materials and consumables | 96.32 |
| Inventories total | 96.32 |
| Current deferred tax assets | 7.11 |
| Short term receivables total | 7.11 |
| Cash and bank deposits | 195.67 |
| Cash and cash equivalents | 195.67 |
| Balance sheet total (assets) | 1 196.91 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 61.00 |
| Retained earnings | 698.11 |
| Profit of the financial year | 241.65 |
| Shareholders equity total | 1 040.76 |
| Non-current liabilities total | |
| Current trade creditors | 68.69 |
| Short-term deferred tax liabilities | 46.62 |
| Other non-interest bearing current liabilities | 40.84 |
| Current liabilities total | 156.15 |
| Balance sheet total (liabilities) | 1 196.91 |
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.