Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 967.43 | 693.94 |
| Employee benefit expenses | - 892.70 | - 703.34 |
| Total depreciation | -11.09 | -11.09 |
| EBIT | 63.64 | -20.49 |
| Other financial expenses | -1.38 | -0.61 |
| Pre-tax profit | 62.26 | -21.11 |
| Income taxes | -13.70 | |
| Net earnings | 48.56 | -21.11 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 36.52 | 25.43 |
| Tangible assets total | 36.52 | 25.43 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 91.45 | 35.62 |
| Cash and cash equivalents | 91.45 | 35.62 |
| Balance sheet total (assets) | 127.97 | 61.05 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 48.50 | |
| Retained earnings | -48.50 | 0.06 |
| Profit of the financial year | 48.56 | -21.11 |
| Shareholders equity total | 88.56 | 18.96 |
| Non-current liabilities total | ||
| Current owed to participating | 10.34 | |
| Short-term deferred tax liabilities | 13.70 | |
| Other non-interest bearing current liabilities | 25.71 | 31.75 |
| Current liabilities total | 39.41 | 42.09 |
| Balance sheet total (liabilities) | 127.97 | 61.05 |
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.