Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 235.47 |
| Employee benefit expenses | - 797.59 |
| Total depreciation | -18.36 |
| EBIT | 419.52 |
| Other financial income | 0.53 |
| Other financial expenses | -11.80 |
| Pre-tax profit | 408.25 |
| Income taxes | -95.81 |
| Net earnings | 312.44 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 393.39 |
| Tangible assets total | 393.39 |
| Other receivables | 20.30 |
| Investments total | 20.30 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 58.88 |
| Current amounts owed by group member comp. | 252.79 |
| Short term receivables total | 311.67 |
| Cash and bank deposits | 161.24 |
| Cash and cash equivalents | 161.24 |
| Balance sheet total (assets) | 886.60 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 300.00 |
| Retained earnings | - 300.00 |
| Profit of the financial year | 312.44 |
| Shareholders equity total | 352.44 |
| Provisions | 18.61 |
| Non-current trade creditors | 399.92 |
| Non-current liabilities total | 399.92 |
| Current trade creditors | 24.92 |
| Other non-interest bearing current liabilities | 90.71 |
| Current liabilities total | 115.63 |
| Balance sheet total (liabilities) | 886.60 |
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.