Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 8 680.31 |
| Employee benefit expenses | -1 687.00 |
| Total depreciation | -1 971.81 |
| EBIT | 5 021.51 |
| Other financial income | 5.84 |
| Other financial expenses | -1 039.73 |
| Pre-tax profit | 3 987.61 |
| Income taxes | -1 132.96 |
| Net earnings | 2 854.66 |
Assets (kDKK)
| 2022 | |
|---|---|
| Goodwill | 3 920.00 |
| Intangible assets total | 3 920.00 |
| Machinery and equipment | 6 254.19 |
| Tangible assets total | 6 254.19 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 1 765.00 |
| Inventories total | 1 765.00 |
| Current trade debtors | 2 559.15 |
| Prepayments and accrued income | 57.45 |
| Current other receivables | 140.59 |
| Short term receivables total | 2 757.20 |
| Cash and bank deposits | 9 161.31 |
| Cash and cash equivalents | 9 161.31 |
| Balance sheet total (assets) | 23 857.70 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 58.90 |
| Retained earnings | 17 928.07 |
| Profit of the financial year | 2 854.66 |
| Shareholders equity total | 20 881.63 |
| Provisions | 1 514.01 |
| Non-current liabilities total | |
| Current trade creditors | 606.03 |
| Short-term deferred tax liabilities | 63.63 |
| Other non-interest bearing current liabilities | 792.40 |
| Current liabilities total | 1 462.06 |
| Balance sheet total (liabilities) | 23 857.70 |
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.