Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 516.63 | 326.72 |
| Employee benefit expenses | - 472.65 | - 284.14 |
| EBIT | 43.97 | 42.59 |
| Other financial expenses | -0.64 | -0.35 |
| Pre-tax profit | 43.34 | 42.24 |
| Income taxes | -11.07 | -10.19 |
| Net earnings | 32.27 | 32.05 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 32.50 | |
| Prepayments and accrued income | 5.83 | 19.02 |
| Current other receivables | 38.92 | |
| Short term receivables total | 44.75 | 51.52 |
| Cash and bank deposits | 113.42 | 138.06 |
| Cash and cash equivalents | 113.42 | 138.06 |
| Balance sheet total (assets) | 158.18 | 189.58 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 32.27 | |
| Profit of the financial year | 32.27 | 32.05 |
| Shareholders equity total | 72.27 | 104.33 |
| Non-current deferred tax liabilities | 3.12 | 10.19 |
| Non-current liabilities total | 3.12 | 10.19 |
| Current trade creditors | 17.70 | 17.00 |
| Other non-interest bearing current liabilities | 65.08 | 58.06 |
| Current liabilities total | 82.78 | 75.07 |
| Balance sheet total (liabilities) | 158.18 | 189.58 |
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.