Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 807.80 | 624.10 |
| Employee benefit expenses | - 200.19 | - 406.33 |
| EBIT | 607.61 | 217.77 |
| Other financial income | 0.46 | |
| Other financial expenses | -1.64 | -26.36 |
| Pre-tax profit | 605.97 | 191.87 |
| Income taxes | - 134.38 | -44.11 |
| Net earnings | 471.59 | 147.76 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 400.28 | 152.79 |
| Current other receivables | 43.21 | 4.96 |
| Short term receivables total | 443.49 | 157.75 |
| Cash and bank deposits | 349.58 | 823.28 |
| Cash and cash equivalents | 349.58 | 823.28 |
| Balance sheet total (assets) | 793.07 | 981.03 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 58.90 | 61.00 |
| Retained earnings | -58.90 | 351.69 |
| Profit of the financial year | 471.59 | 147.76 |
| Shareholders equity total | 511.59 | 600.45 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 134.38 | 44.11 |
| Other non-interest bearing current liabilities | 147.11 | 336.47 |
| Current liabilities total | 281.48 | 380.58 |
| Balance sheet total (liabilities) | 793.07 | 981.03 |
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.