Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 1 038.36 | 1 007.91 |
Employee benefit expenses | - 512.28 | - 616.07 |
Total depreciation | - 132.92 | - 110.00 |
EBIT | 393.16 | 281.83 |
Other financial expenses | -3.18 | -10.29 |
Pre-tax profit | 389.98 | 271.54 |
Income taxes | -86.11 | -54.43 |
Net earnings | 303.87 | 217.12 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Goodwill | 208.54 | 153.54 |
Intangible assets total | 208.54 | 153.54 |
Machinery and equipment | 208.54 | 153.54 |
Tangible assets total | 208.54 | 153.54 |
Other receivables | 44.00 | 54.00 |
Investments total | 44.00 | 54.00 |
Long term receivables total | ||
Finished products/goods | 2 116.11 | 2 025.00 |
Inventories total | 2 116.11 | 2 025.00 |
Current trade debtors | 39.85 | 94.23 |
Prepayments and accrued income | 27.71 | 104.52 |
Current other receivables | 128.36 | 10.61 |
Current deferred tax assets | 5.47 | 15.16 |
Short term receivables total | 201.40 | 224.52 |
Cash and bank deposits | 23.46 | 190.78 |
Cash and cash equivalents | 23.46 | 190.78 |
Balance sheet total (assets) | 2 802.05 | 2 801.38 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Retained earnings | 303.87 | |
Profit of the financial year | 303.87 | 217.12 |
Shareholders equity total | 343.87 | 560.99 |
Non-current liabilities total | ||
Advances received | 3.65 | |
Current trade creditors | 217.27 | 523.89 |
Current owed to participating | 179.62 | 211.65 |
Current owed to group member | 1 929.78 | 1 356.37 |
Short-term deferred tax liabilities | 91.59 | 64.11 |
Other non-interest bearing current liabilities | 39.92 | 80.71 |
Current liabilities total | 2 458.18 | 2 240.39 |
Balance sheet total (liabilities) | 2 802.05 | 2 801.38 |
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.