Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 652.66 | 1 236.37 |
| Employee benefit expenses | - 464.67 | - 898.51 |
| Total depreciation | -0.17 | -31.16 |
| EBIT | 187.82 | 306.70 |
| Other financial expenses | -5.95 | -0.49 |
| Pre-tax profit | 181.87 | 306.21 |
| Income taxes | -41.12 | -68.65 |
| Net earnings | 140.76 | 237.56 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 149.83 | 183.68 |
| Tangible assets total | 149.83 | 183.68 |
| Other receivables | 54.40 | 81.60 |
| Investments total | 54.40 | 81.60 |
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 200.00 | |
| Short term receivables total | 200.00 | |
| Cash and bank deposits | 83.85 | 176.45 |
| Cash and cash equivalents | 83.85 | 176.45 |
| Balance sheet total (assets) | 288.08 | 641.72 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 122.00 | |
| Retained earnings | 18.76 | |
| Profit of the financial year | 140.76 | 237.56 |
| Shareholders equity total | 180.76 | 418.31 |
| Provisions | 4.96 | |
| Non-current liabilities total | ||
| Current owed to participating | 3.00 | 3.00 |
| Short-term deferred tax liabilities | 41.12 | 104.81 |
| Other non-interest bearing current liabilities | 63.21 | 110.64 |
| Current liabilities total | 107.33 | 218.45 |
| Balance sheet total (liabilities) | 288.08 | 641.72 |
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.