Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 437.85 | 1 571.50 |
| Employee benefit expenses | - 310.76 | -1 231.54 |
| EBIT | 127.09 | 339.96 |
| Pre-tax profit | 127.09 | 339.96 |
| Income taxes | -28.38 | -75.90 |
| Net earnings | 98.71 | 264.05 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 178.52 | |
| Short term receivables total | 178.52 | |
| Cash and bank deposits | 272.58 | 511.53 |
| Cash and cash equivalents | 272.58 | 511.53 |
| Balance sheet total (assets) | 272.58 | 690.05 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 10.00 | |
| Retained earnings | -10.00 | 88.47 |
| Profit of the financial year | 98.71 | 264.05 |
| Shareholders equity total | 138.71 | 392.52 |
| Non-current liabilities total | ||
| Current trade creditors | 50.14 | |
| Short-term deferred tax liabilities | 28.38 | 75.52 |
| Other non-interest bearing current liabilities | 105.49 | 171.87 |
| Current liabilities total | 133.87 | 297.53 |
| Balance sheet total (liabilities) | 272.58 | 690.05 |
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.