Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 145.46 | 65.57 |
| EBIT | 145.46 | 65.57 |
| Other financial expenses | -0.11 | -2.73 |
| Pre-tax profit | 145.34 | 62.84 |
| Income taxes | -31.97 | -15.03 |
| Net earnings | 113.38 | 47.81 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 8.35 | |
| Current other receivables | 2.06 | |
| Short term receivables total | 8.35 | 2.06 |
| Cash and bank deposits | 260.25 | 223.10 |
| Cash and cash equivalents | 260.25 | 223.10 |
| Balance sheet total (assets) | 268.60 | 225.16 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 58.90 | 61.00 |
| Retained earnings | -58.90 | -6.52 |
| Profit of the financial year | 113.38 | 47.81 |
| Shareholders equity total | 153.38 | 142.29 |
| Non-current liabilities total | ||
| Current trade creditors | 35.11 | 27.05 |
| Short-term deferred tax liabilities | 31.97 | 15.03 |
| Other non-interest bearing current liabilities | 48.15 | 40.79 |
| Current liabilities total | 115.22 | 82.86 |
| Balance sheet total (liabilities) | 268.60 | 225.16 |
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.