Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 384.40 |
| Employee benefit expenses | -94.93 |
| Total depreciation | -14.55 |
| EBIT | 274.92 |
| Other financial expenses | -0.20 |
| Pre-tax profit | 274.72 |
| Income taxes | -59.22 |
| Net earnings | 215.49 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 82.45 |
| Tangible assets total | 82.45 |
| Investments total | |
| Non-curr. owed by group member comp. | 5.00 |
| Long term receivables total | 5.00 |
| Raw materials and consumables | 21.88 |
| Inventories total | 21.88 |
| Current trade debtors | 232.75 |
| Current other receivables | 16.18 |
| Current deferred tax assets | 2.13 |
| Short term receivables total | 251.06 |
| Cash and bank deposits | 158.47 |
| Cash and cash equivalents | 158.47 |
| Balance sheet total (assets) | 518.85 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 215.49 |
| Shareholders equity total | 255.49 |
| Non-current liabilities total | |
| Current trade creditors | 121.59 |
| Short-term deferred tax liabilities | 61.36 |
| Other non-interest bearing current liabilities | 80.41 |
| Current liabilities total | 263.36 |
| Balance sheet total (liabilities) | 518.85 |
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.