Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 853.68 | 806.69 |
| Employee benefit expenses | - 241.30 | - 130.39 |
| EBIT | 612.37 | 676.29 |
| Other financial income | 2.29 | |
| Other financial expenses | -3.95 | -14.43 |
| Pre-tax profit | 608.42 | 664.15 |
| Income taxes | - 132.00 | - 146.10 |
| Net earnings | 476.42 | 518.05 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 40.00 | |
| Tangible assets total | 40.00 | |
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 1 567.59 | 1 514.08 |
| Inventories total | 1 567.59 | 1 514.08 |
| Current trade debtors | 129.20 | 618.83 |
| Current amounts owed by group member comp. | 141.18 | |
| Short term receivables total | 129.20 | 760.01 |
| Cash and bank deposits | 427.18 | 541.98 |
| Cash and cash equivalents | 427.18 | 541.98 |
| Balance sheet total (assets) | 2 123.97 | 2 856.07 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 1 444.47 | |
| Profit of the financial year | 476.42 | 518.05 |
| Shareholders equity total | 516.42 | 2 002.52 |
| Non-current liabilities total | ||
| Current trade creditors | 64.73 | 94.89 |
| Current owed to participating | 380.00 | |
| Short-term deferred tax liabilities | 132.00 | 146.10 |
| Other non-interest bearing current liabilities | 1 410.82 | 232.56 |
| Current liabilities total | 1 607.55 | 853.55 |
| Balance sheet total (liabilities) | 2 123.97 | 2 856.07 |
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.