Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 222.59 | 3 248.13 |
| Employee benefit expenses | -1 383.52 | |
| EBIT | 222.59 | 1 864.61 |
| Other financial income | 2.59 | |
| Other financial expenses | -3.11 | -24.91 |
| Pre-tax profit | 219.48 | 1 842.30 |
| Income taxes | -48.93 | - 410.78 |
| Net earnings | 170.55 | 1 431.51 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 633.68 | 3 660.32 |
| Current other receivables | 310.32 | |
| Short term receivables total | 633.68 | 3 970.63 |
| Cash and bank deposits | 487.47 | 894.99 |
| Cash and cash equivalents | 487.47 | 894.99 |
| Balance sheet total (assets) | 1 121.14 | 4 865.63 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 1 000.00 | |
| Retained earnings | -1 429.45 | |
| Profit of the financial year | 170.55 | 1 431.51 |
| Shareholders equity total | 210.55 | 1 042.07 |
| Non-current deferred tax liabilities | 51.03 | 428.45 |
| Non-current liabilities total | 51.03 | 428.45 |
| Current trade creditors | 712.31 | 653.55 |
| Current owed to participating | 70.59 | |
| Short-term deferred tax liabilities | 51.03 | |
| Other non-interest bearing current liabilities | 147.24 | 2 619.94 |
| Current liabilities total | 859.56 | 3 395.11 |
| Balance sheet total (liabilities) | 1 121.14 | 4 865.63 |
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.