Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 249.82 |
| Employee benefit expenses | -18.91 |
| EBIT | 230.91 |
| Other financial expenses | -5.95 |
| Pre-tax profit | 224.96 |
| Income taxes | -49.48 |
| Net earnings | 175.48 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Other receivables | 20.40 |
| Investments total | 20.40 |
| Long term receivables total | |
| Finished products/goods | 621.82 |
| Inventories total | 621.82 |
| Prepayments and accrued income | 131.35 |
| Current other receivables | 12.29 |
| Short term receivables total | 143.63 |
| Cash and bank deposits | 75.37 |
| Cash and cash equivalents | 75.37 |
| Balance sheet total (assets) | 861.23 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 175.48 |
| Shareholders equity total | 215.48 |
| Non-current liabilities total | |
| Advances received | 285.23 |
| Current trade creditors | 17.91 |
| Current owed to participating | 54.58 |
| Current owed to group member | 173.84 |
| Short-term deferred tax liabilities | 49.48 |
| Other non-interest bearing current liabilities | 64.72 |
| Current liabilities total | 645.75 |
| Balance sheet total (liabilities) | 861.23 |
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.