Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 484.86 | 549.19 |
| Employee benefit expenses | - 335.61 | - 409.77 |
| Total depreciation | -46.14 | -46.14 |
| EBIT | 103.12 | 93.28 |
| Other financial income | 0.08 | |
| Other financial expenses | -2.27 | -7.05 |
| Pre-tax profit | 100.84 | 86.31 |
| Income taxes | -23.13 | -19.25 |
| Net earnings | 77.71 | 67.06 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Goodwill | 265.50 | 236.00 |
| Intangible assets total | 265.50 | 236.00 |
| Machinery and equipment | 66.56 | 49.92 |
| Tangible assets total | 66.56 | 49.92 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 2.62 | 7.30 |
| Current other receivables | 79.36 | 81.69 |
| Short term receivables total | 81.98 | 88.98 |
| Cash and bank deposits | 231.50 | 292.94 |
| Cash and cash equivalents | 231.50 | 292.94 |
| Balance sheet total (assets) | 645.55 | 667.85 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 77.71 | |
| Profit of the financial year | 77.71 | 67.06 |
| Shareholders equity total | 117.71 | 184.77 |
| Provisions | 3.70 | 6.25 |
| Non-current liabilities total | ||
| Current trade creditors | 338.77 | 312.67 |
| Current owed to group member | 103.42 | 76.84 |
| Other non-interest bearing current liabilities | 81.95 | 87.32 |
| Current liabilities total | 524.14 | 476.83 |
| Balance sheet total (liabilities) | 645.55 | 667.85 |
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.