Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 799.29 | 170.39 |
| Employee benefit expenses | - 662.33 | - 167.73 |
| EBIT | 136.95 | 2.66 |
| Other financial income | 0.01 | |
| Other financial expenses | -2.03 | -0.25 |
| Pre-tax profit | 134.92 | 2.42 |
| Income taxes | -30.05 | -0.53 |
| Net earnings | 104.87 | 1.90 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 17.17 | |
| Inventories total | 17.17 | |
| Current trade debtors | 27.11 | |
| Prepayments and accrued income | 6.44 | 6.07 |
| Current other receivables | 1.16 | 16.50 |
| Current deferred tax assets | 4.95 | 24.47 |
| Short term receivables total | 39.65 | 47.04 |
| Cash and bank deposits | 152.64 | 49.06 |
| Cash and cash equivalents | 152.64 | 49.06 |
| Balance sheet total (assets) | 209.46 | 96.11 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 58.90 | |
| Retained earnings | -58.90 | 45.97 |
| Profit of the financial year | 104.87 | 1.90 |
| Shareholders equity total | 144.87 | 87.87 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 64.59 | 8.24 |
| Current liabilities total | 64.59 | 8.24 |
| Balance sheet total (liabilities) | 209.46 | 96.11 |
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.