Income statement (kDKK)
2023 | |
---|---|
Fiscal period length | 12 |
Net sales | |
Gross profit | 2 059.92 |
Employee benefit expenses | -3 193.67 |
Total depreciation | - 134.50 |
EBIT | -1 268.25 |
Other financial income | 8.89 |
Other financial expenses | -96.14 |
Pre-tax profit | -1 355.50 |
Income taxes | 196.41 |
Net earnings | -1 159.09 |
Assets (kDKK)
2023 | |
---|---|
Goodwill | 32.50 |
Intangible assets total | 32.50 |
Machinery and equipment | 396.50 |
Tangible assets total | 396.50 |
Investments total | |
Non-current other receivables | 172.42 |
Long term receivables total | 172.42 |
Finished products/goods | 58.80 |
Inventories total | 58.80 |
Current trade debtors | 1 662.46 |
Current amounts owed by group member comp. | 389.11 |
Prepayments and accrued income | 122.16 |
Current other receivables | 336.35 |
Current deferred tax assets | 406.43 |
Short term receivables total | 2 916.51 |
Cash and bank deposits | 597.04 |
Cash and cash equivalents | 597.04 |
Balance sheet total (assets) | 4 173.76 |
Equity and liabilities (kDKK)
2023 | |
---|---|
Share capital | 1 100.00 |
Retained earnings | 309.51 |
Profit of the financial year | -1 159.09 |
Shareholders equity total | 250.42 |
Non-current owed to group member | 556.18 |
Non-current owed to participating | 557.13 |
Non-current liabilities total | 1 113.31 |
Current loans from credit institutions | 757.61 |
Current trade creditors | 1 524.16 |
Current owed to group member | 100.73 |
Other non-interest bearing current liabilities | 427.52 |
Current liabilities total | 2 810.03 |
Balance sheet total (liabilities) | 4 173.76 |
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.