Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 197.60 | 571.19 |
| Employee benefit expenses | - 153.85 | - 523.44 |
| EBIT | 43.76 | 47.75 |
| Other financial expenses | -4.06 | -1.39 |
| Pre-tax profit | 39.70 | 46.36 |
| Income taxes | -9.79 | -11.78 |
| Net earnings | 29.91 | 34.58 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 10.00 | 10.00 |
| Inventories total | 10.00 | 10.00 |
| Current trade debtors | 84.47 | 93.32 |
| Current other receivables | 4.12 | |
| Current deferred tax assets | 35.78 | |
| Short term receivables total | 84.47 | 133.22 |
| Cash and bank deposits | 31.79 | 106.00 |
| Cash and cash equivalents | 31.79 | 106.00 |
| Balance sheet total (assets) | 126.26 | 249.22 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 29.90 | |
| Profit of the financial year | 29.91 | 34.58 |
| Shareholders equity total | 69.91 | 104.48 |
| Non-current liabilities total | ||
| Current trade creditors | 4.59 | 0.88 |
| Current owed to participating | 0.12 | 15.23 |
| Short-term deferred tax liabilities | 9.79 | 11.78 |
| Other non-interest bearing current liabilities | 41.86 | 116.85 |
| Current liabilities total | 56.36 | 144.74 |
| Balance sheet total (liabilities) | 126.26 | 249.22 |
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.