Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 179.14 | 452.89 |
| Employee benefit expenses | - 122.11 | |
| EBIT | 57.03 | 452.89 |
| Other financial expenses | -1.45 | -1.69 |
| Pre-tax profit | 55.59 | 451.20 |
| Income taxes | -12.21 | -99.62 |
| Net earnings | 43.38 | 351.58 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 100.57 | |
| Current other receivables | 1.04 | 0.58 |
| Short term receivables total | 1.04 | 101.16 |
| Cash and bank deposits | 137.35 | 522.91 |
| Cash and cash equivalents | 137.35 | 522.91 |
| Balance sheet total (assets) | 138.40 | 624.06 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 119.90 | |
| Other reserves | -58.90 | |
| Retained earnings | -76.52 | |
| Profit of the financial year | 43.38 | 351.58 |
| Shareholders equity total | 83.38 | 376.06 |
| Non-current liabilities total | ||
| Current trade creditors | 15.49 | |
| Short-term deferred tax liabilities | 12.21 | 99.62 |
| Other non-interest bearing current liabilities | 42.81 | 132.90 |
| Current liabilities total | 55.02 | 248.01 |
| Balance sheet total (liabilities) | 138.40 | 624.06 |
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.