Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 931.91 |
| Employee benefit expenses | - 557.96 |
| Total depreciation | -44.51 |
| EBIT | 329.44 |
| Other financial expenses | -20.43 |
| Pre-tax profit | 309.01 |
| Income taxes | -78.43 |
| Net earnings | 230.59 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 548.90 |
| Tangible assets total | 548.90 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 112.45 |
| Short term receivables total | 112.45 |
| Cash and bank deposits | 331.86 |
| Cash and cash equivalents | 331.86 |
| Balance sheet total (assets) | 993.21 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 230.59 |
| Shareholders equity total | 270.59 |
| Non-current liabilities total | |
| Current owed to participating | 23.66 |
| Short-term deferred tax liabilities | 78.43 |
| Other non-interest bearing current liabilities | 620.53 |
| Current liabilities total | 722.63 |
| Balance sheet total (liabilities) | 993.21 |
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.