Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 721.39 | 213.28 |
| Employee benefit expenses | - 399.31 | - 405.14 |
| EBIT | 322.09 | - 191.86 |
| Other financial income | 9.32 | |
| Other financial expenses | -7.17 | -5.03 |
| Pre-tax profit | 314.92 | - 187.56 |
| Income taxes | -71.21 | |
| Net earnings | 243.72 | - 187.56 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current loans receivable | 2.78 | 0.09 |
| Long term receivables total | 2.78 | 0.09 |
| Inventories total | ||
| Current trade debtors | 79.30 | 1.19 |
| Current other receivables | 0.75 | 3.19 |
| Short term receivables total | 80.05 | 4.38 |
| Cash and bank deposits | 293.83 | 96.97 |
| Cash and cash equivalents | 293.83 | 96.97 |
| Balance sheet total (assets) | 376.66 | 101.44 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 180.00 | |
| Retained earnings | - 178.73 | 50.12 |
| Profit of the financial year | 243.72 | - 187.56 |
| Shareholders equity total | 284.99 | -97.45 |
| Provisions | 7.12 | |
| Non-current liabilities total | ||
| Current owed to participating | 2.75 | 2.75 |
| Current owed to group member | 180.00 | |
| Short-term deferred tax liabilities | 32.15 | |
| Other non-interest bearing current liabilities | 49.66 | 16.13 |
| Current liabilities total | 84.56 | 198.88 |
| Balance sheet total (liabilities) | 376.66 | 101.44 |
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.