Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 2 125.00 | 2 407.61 |
| Employee benefit expenses | - 380.00 | - 557.50 |
| Total depreciation | - 164.28 | |
| EBIT | 1 745.00 | 1 685.82 |
| Other financial income | 0.86 | |
| Other financial expenses | - 198.00 | - 250.46 |
| Pre-tax profit | 1 547.00 | 1 436.22 |
| Income taxes | - 342.00 | - 317.81 |
| Net earnings | 1 205.00 | 1 118.41 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 6 499.00 | 7 236.20 |
| Inventories total | 6 499.00 | 7 236.20 |
| Current trade debtors | 918.00 | 131.00 |
| Current other receivables | 74.00 | |
| Short term receivables total | 992.00 | 131.00 |
| Other current investments | 10.00 | |
| Cash and cash equivalents | 10.00 | |
| Balance sheet total (assets) | 7 491.00 | 7 377.20 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 400.00 | 400.00 |
| Shares repurchased | 1 205.00 | 1 118.41 |
| Retained earnings | -1 205.00 | -1 118.41 |
| Profit of the financial year | 1 205.00 | 1 118.41 |
| Shareholders equity total | 1 605.00 | 1 518.41 |
| Non-current deferred tax liabilities | 342.00 | 317.81 |
| Non-current liabilities total | 342.00 | 317.81 |
| Current loans from credit institutions | 2 514.00 | 435.21 |
| Current trade creditors | 573.00 | 286.08 |
| Current owed to group member | 2 278.00 | 3 263.23 |
| Other non-interest bearing current liabilities | 179.00 | 1 556.45 |
| Current liabilities total | 5 544.00 | 5 540.98 |
| Balance sheet total (liabilities) | 7 491.00 | 7 377.20 |
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.