Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 3 075.88 |
| Employee benefit expenses | -3 376.11 |
| Total depreciation | -3.40 |
| EBIT | - 303.63 |
| Other financial expenses | -24.25 |
| Pre-tax profit | - 327.89 |
| Income taxes | 66.72 |
| Net earnings | - 261.17 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 30.60 |
| Tangible assets total | 30.60 |
| Other receivables | 20.00 |
| Investments total | 20.00 |
| Non-current other receivables | 35.00 |
| Long term receivables total | 35.00 |
| Inventories total | |
| Current trade debtors | 310.21 |
| Current deferred tax assets | 66.72 |
| Short term receivables total | 376.93 |
| Cash and bank deposits | 334.99 |
| Cash and cash equivalents | 334.99 |
| Balance sheet total (assets) | 797.52 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | - 261.17 |
| Shareholders equity total | - 221.17 |
| Non-current liabilities total | |
| Other non-interest bearing current liabilities | 1 018.69 |
| Current liabilities total | 1 018.69 |
| Balance sheet total (liabilities) | 797.52 |
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.