Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 152.61 | 1 843.14 |
| Wages and salaries | - 540.00 | - 720.00 |
| Social security expenses | - 112.71 | - 185.28 |
| EBIT | 499.90 | 937.86 |
| Other financial income | 0.06 | |
| Other financial expenses | -3.95 | -1.68 |
| Pre-tax profit | 495.96 | 936.41 |
| Income taxes | - 109.42 | - 208.25 |
| Net earnings | 386.53 | 728.16 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 242.47 | 264.60 |
| Short term receivables total | 242.47 | 264.60 |
| Cash and bank deposits | 390.23 | 969.79 |
| Cash and cash equivalents | 390.23 | 969.79 |
| Balance sheet total (assets) | 632.70 | 1 234.39 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 386.53 | 728.16 |
| Retained earnings | - 773.07 | -1 456.32 |
| Profit of the financial year | 386.53 | 728.16 |
| Shareholders equity total | 40.00 | 40.00 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 109.45 | 208.21 |
| Other non-interest bearing current liabilities | 483.25 | 986.18 |
| Current liabilities total | 592.70 | 1 194.39 |
| Balance sheet total (liabilities) | 632.70 | 1 234.39 |
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.