Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 801.38 | 577.58 |
| Employee benefit expenses | - 271.32 | - 349.16 |
| EBIT | 530.05 | 228.42 |
| Other financial expenses | -3.96 | |
| Pre-tax profit | 526.10 | 228.42 |
| Income taxes | - 119.64 | -52.44 |
| Net earnings | 406.46 | 175.98 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 3.00 | |
| Investments total | 3.00 | |
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 15.36 | |
| Current other receivables | 0.03 | |
| Short term receivables total | 0.03 | 15.36 |
| Cash and bank deposits | 629.12 | 458.80 |
| Cash and cash equivalents | 629.12 | 458.80 |
| Balance sheet total (assets) | 629.15 | 477.17 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 250.00 | 200.00 |
| Retained earnings | - 250.00 | -43.54 |
| Profit of the financial year | 406.46 | 175.98 |
| Shareholders equity total | 446.46 | 372.44 |
| Non-current liabilities total | ||
| Current trade creditors | 10.54 | 17.19 |
| Current owed to participating | 0.18 | 0.72 |
| Short-term deferred tax liabilities | 119.64 | 52.44 |
| Other non-interest bearing current liabilities | 52.33 | 34.37 |
| Current liabilities total | 182.69 | 104.73 |
| Balance sheet total (liabilities) | 629.15 | 477.17 |
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.