Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 5 396.06 |
| Employee benefit expenses | -4 776.48 |
| Total depreciation | - 450.88 |
| EBIT | 168.71 |
| Other financial income | 0.17 |
| Other financial expenses | -11.81 |
| Pre-tax profit | 157.07 |
| Income taxes | -34.54 |
| Net earnings | 122.53 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 472.17 | |
| Short term receivables total | 472.17 | |
| Cash and bank deposits | 40.00 | 233.61 |
| Cash and cash equivalents | 40.00 | 233.61 |
| Balance sheet total (assets) | 40.00 | 705.79 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 18.40 | |
| Retained earnings | 51.42 | |
| Profit of the financial year | 122.53 | |
| Shareholders equity total | 40.00 | 232.35 |
| Non-current liabilities total | ||
| Current owed to participating | 0.02 | |
| Short-term deferred tax liabilities | 73.44 | |
| Other non-interest bearing current liabilities | 399.98 | |
| Current liabilities total | 473.43 | |
| Balance sheet total (liabilities) | 40.00 | 705.79 |
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.