Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 546.88 |
| Total depreciation | - 153.50 |
| EBIT | 393.38 |
| Other financial expenses | -6.47 |
| Pre-tax profit | 386.91 |
| Income taxes | -86.34 |
| Net earnings | 300.57 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 1 419.08 |
| Tangible assets total | 1 419.08 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 139.18 |
| Short term receivables total | 139.18 |
| Cash and bank deposits | 33.16 |
| Cash and cash equivalents | 33.16 |
| Balance sheet total (assets) | 1 591.41 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 300.57 |
| Retained earnings | - 300.57 |
| Profit of the financial year | 300.57 |
| Shareholders equity total | 340.57 |
| Provisions | 18.77 |
| Capital loans | 750.00 |
| Non-current liabilities total | 750.00 |
| Current trade creditors | 12.00 |
| Current owed to group member | 242.88 |
| Short-term deferred tax liabilities | 67.57 |
| Other non-interest bearing current liabilities | 159.61 |
| Current liabilities total | 482.07 |
| Balance sheet total (liabilities) | 1 591.41 |
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.