Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 433.48 | 2 541.72 |
| Employee benefit expenses | -1 158.02 | -1 991.12 |
| Total depreciation | -15.50 | |
| EBIT | 275.46 | 535.09 |
| Other financial expenses | -0.64 | |
| Pre-tax profit | 274.82 | 535.09 |
| Income taxes | -61.27 | - 119.09 |
| Net earnings | 213.55 | 416.00 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 238.16 | |
| Tangible assets total | 238.16 | |
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 20.00 | 20.00 |
| Inventories total | 20.00 | 20.00 |
| Current trade debtors | 153.74 | 491.02 |
| Prepayments and accrued income | 1.19 | 6.46 |
| Short term receivables total | 154.93 | 497.48 |
| Cash and bank deposits | 553.04 | 453.06 |
| Cash and cash equivalents | 553.04 | 453.06 |
| Balance sheet total (assets) | 727.97 | 1 208.70 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 130.00 | 400.00 |
| Retained earnings | - 130.00 | - 316.45 |
| Profit of the financial year | 213.55 | 416.00 |
| Shareholders equity total | 253.55 | 539.56 |
| Provisions | 10.54 | |
| Non-current liabilities total | ||
| Current trade creditors | 19.98 | 42.02 |
| Current owed to participating | 20.70 | 24.39 |
| Short-term deferred tax liabilities | 61.27 | 108.55 |
| Other non-interest bearing current liabilities | 372.47 | 483.64 |
| Current liabilities total | 474.42 | 658.60 |
| Balance sheet total (liabilities) | 727.97 | 1 208.70 |
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.