Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 234.57 | 263.03 |
| EBIT | 234.57 | 263.03 |
| Pre-tax profit | 234.57 | 263.03 |
| Income taxes | -52.24 | -64.17 |
| Net earnings | 182.33 | 198.85 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 346.94 | 450.59 |
| Cash and cash equivalents | 346.94 | 450.59 |
| Balance sheet total (assets) | 346.94 | 450.59 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 117.80 | 122.00 |
| Retained earnings | - 117.80 | -57.47 |
| Profit of the financial year | 182.33 | 198.85 |
| Shareholders equity total | 222.33 | 303.38 |
| Non-current liabilities total | ||
| Current trade creditors | 4.00 | 4.00 |
| Current owed to participating | 7.58 | 16.91 |
| Short-term deferred tax liabilities | 52.24 | 116.41 |
| Other non-interest bearing current liabilities | 60.79 | 9.88 |
| Current liabilities total | 124.61 | 147.21 |
| Balance sheet total (liabilities) | 346.94 | 450.59 |
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.