Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 328.76 |
| Total depreciation | -98.71 |
| EBIT | 230.05 |
| Other financial expenses | -3.46 |
| Pre-tax profit | 226.59 |
| Income taxes | -49.93 |
| Net earnings | 176.67 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 137.48 |
| Tangible assets total | 137.48 |
| Investments total | |
| Long term receivables total | |
| Raw materials and consumables | 195.32 |
| Inventories total | 195.32 |
| Current trade debtors | 0.59 |
| Short term receivables total | 0.59 |
| Cash and bank deposits | 198.92 |
| Cash and cash equivalents | 198.92 |
| Balance sheet total (assets) | 532.31 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 176.67 |
| Shareholders equity total | 216.67 |
| Provisions | 5.03 |
| Non-current liabilities total | |
| Current trade creditors | 233.00 |
| Short-term deferred tax liabilities | 44.90 |
| Other non-interest bearing current liabilities | 32.72 |
| Current liabilities total | 310.62 |
| Balance sheet total (liabilities) | 532.31 |
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.