Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 406.81 | 845.30 |
| EBIT | 1 406.81 | 845.30 |
| Other financial expenses | -13.36 | -51.34 |
| Pre-tax profit | 1 393.45 | 793.97 |
| Income taxes | - 310.53 | - 191.47 |
| Net earnings | 1 082.92 | 602.50 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 567.06 | |
| Prepayments and accrued income | 2.50 | |
| Current other receivables | 2.41 | 37.94 |
| Short term receivables total | 569.46 | 40.44 |
| Cash and bank deposits | 1 299.63 | 1 742.88 |
| Cash and cash equivalents | 1 299.63 | 1 742.88 |
| Balance sheet total (assets) | 1 869.09 | 1 783.32 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 550.00 | 58.00 |
| Retained earnings | - 550.00 | 474.92 |
| Profit of the financial year | 1 082.92 | 602.50 |
| Shareholders equity total | 1 122.92 | 1 175.42 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 14.35 |
| Current owed to participating | 41.23 | |
| Short-term deferred tax liabilities | 310.53 | 191.47 |
| Other non-interest bearing current liabilities | 384.41 | 402.09 |
| Current liabilities total | 746.17 | 607.90 |
| Balance sheet total (liabilities) | 1 869.09 | 1 783.32 |
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.