Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 889.82 | 1 308.11 |
| External services | - 533.87 | - 797.61 |
| Gross profit | 355.95 | 510.50 |
| Employee benefit expenses | - 347.37 | - 395.41 |
| EBIT | 8.59 | 115.09 |
| Other financial expenses | -5.25 | -7.26 |
| Pre-tax profit | 3.34 | 107.84 |
| Income taxes | -1.19 | -24.31 |
| Net earnings | 2.15 | 83.53 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 97.89 | 140.41 |
| Short term receivables total | 97.89 | 140.41 |
| Cash and bank deposits | 158.21 | 307.74 |
| Cash and cash equivalents | 158.21 | 307.74 |
| Balance sheet total (assets) | 256.10 | 448.16 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 0.00 | 2.15 |
| Profit of the financial year | 2.15 | 83.53 |
| Shareholders equity total | 42.15 | 125.68 |
| Non-current liabilities total | ||
| Current trade creditors | 7.05 | 49.49 |
| Current owed to participating | 93.63 | 73.05 |
| Short-term deferred tax liabilities | 1.19 | 24.26 |
| Other non-interest bearing current liabilities | 112.07 | 175.68 |
| Current liabilities total | 213.94 | 322.48 |
| Balance sheet total (liabilities) | 256.10 | 448.16 |
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.