Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 746.47 | 3 927.68 |
| Employee benefit expenses | - 398.96 | -2 469.78 |
| EBIT | 347.50 | 1 457.90 |
| Other financial income | 23.59 | |
| Other financial expenses | -22.29 | -72.75 |
| Pre-tax profit | 325.21 | 1 408.75 |
| Income taxes | -74.95 | - 316.51 |
| Net earnings | 250.26 | 1 092.24 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 404.15 | |
| Current amounts owed by group member comp. | 131.20 | |
| Current other receivables | 9.38 | 34.70 |
| Current deferred tax assets | 57.05 | |
| Short term receivables total | 66.43 | 570.05 |
| Cash and bank deposits | 303.64 | 1 410.20 |
| Cash and cash equivalents | 303.64 | 1 410.20 |
| Balance sheet total (assets) | 370.07 | 1 980.26 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 250.00 | 1 000.00 |
| Retained earnings | - 250.00 | - 999.74 |
| Profit of the financial year | 250.26 | 1 092.24 |
| Shareholders equity total | 290.26 | 1 132.50 |
| Non-current liabilities total | ||
| Current trade creditors | 248.07 | |
| Short-term deferred tax liabilities | 316.51 | |
| Other non-interest bearing current liabilities | 79.81 | 283.18 |
| Current liabilities total | 79.81 | 847.76 |
| Balance sheet total (liabilities) | 370.07 | 1 980.26 |
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.