Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 988.99 | 664.87 |
| Employee benefit expenses | - 621.78 | - 619.34 |
| EBIT | 367.21 | 45.53 |
| Other financial expenses | -3.82 | -3.90 |
| Pre-tax profit | 363.39 | 41.63 |
| Income taxes | -79.93 | -9.92 |
| Net earnings | 283.46 | 31.71 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 46.51 | 38.49 |
| Inventories total | 46.51 | 38.49 |
| Current trade debtors | 5.67 | 0.20 |
| Current other receivables | 593.42 | 664.57 |
| Short term receivables total | 599.08 | 664.76 |
| Cash and bank deposits | 699.79 | 486.29 |
| Cash and cash equivalents | 699.79 | 486.29 |
| Balance sheet total (assets) | 1 345.39 | 1 189.54 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 283.46 | |
| Profit of the financial year | 283.46 | 31.71 |
| Shareholders equity total | 323.46 | 355.17 |
| Non-current deferred tax liabilities | 79.93 | |
| Non-current liabilities total | 79.93 | |
| Current trade creditors | 2.96 | |
| Other non-interest bearing current liabilities | 942.00 | 831.42 |
| Current liabilities total | 942.00 | 834.37 |
| Balance sheet total (liabilities) | 1 345.39 | 1 189.54 |
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.