Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 128.69 | |
| External services | -95.42 | |
| Gross profit | 33.28 | |
| EBIT | 33.28 | |
| Other financial expenses | -1.20 | |
| Pre-tax profit | 33.28 | -1.20 |
| Income taxes | -7.32 | -5.72 |
| Net earnings | 25.96 | -6.92 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 30.49 | 30.50 |
| Short term receivables total | 30.49 | 30.50 |
| Cash and bank deposits | 16.93 | 2.69 |
| Cash and cash equivalents | 16.93 | 2.69 |
| Balance sheet total (assets) | 47.42 | 33.18 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 25.85 | |
| Other reserves | -25.85 | |
| Retained earnings | -25.85 | 0.10 |
| Profit of the financial year | 25.96 | -6.92 |
| Shareholders equity total | 40.10 | 33.18 |
| Non-current deferred tax liabilities | 7.32 | |
| Non-current liabilities total | 7.32 | |
| Current liabilities total | ||
| Balance sheet total (liabilities) | 47.42 | 33.18 |
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.