Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 504.52 | 343.57 |
| Employee benefit expenses | - 428.06 | - 381.48 |
| EBIT | 76.46 | -37.91 |
| Other financial expenses | -2.70 | -0.88 |
| Pre-tax profit | 73.76 | -38.79 |
| Income taxes | -16.52 | 8.53 |
| Net earnings | 57.24 | -30.26 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 30.94 | 77.48 |
| Current deferred tax assets | 8.53 | |
| Short term receivables total | 30.94 | 86.01 |
| Cash and bank deposits | 181.16 | 58.58 |
| Cash and cash equivalents | 181.16 | 58.58 |
| Balance sheet total (assets) | 212.10 | 144.60 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 57.24 | |
| Profit of the financial year | 57.24 | -30.26 |
| Shareholders equity total | 97.24 | 66.98 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 17.25 | |
| Other non-interest bearing current liabilities | 97.61 | 77.61 |
| Current liabilities total | 114.86 | 77.61 |
| Balance sheet total (liabilities) | 212.10 | 144.60 |
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.