Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 585.30 | 352.12 |
| EBIT | 585.30 | 352.12 |
| Other financial income | 1.16 | |
| Other financial expenses | -1.41 | -4.92 |
| Pre-tax profit | 583.90 | 348.36 |
| Income taxes | - 128.44 | -77.70 |
| Net earnings | 455.46 | 270.66 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 273.31 | 242.48 |
| Short term receivables total | 273.31 | 242.48 |
| Cash and bank deposits | 390.22 | 251.52 |
| Cash and cash equivalents | 390.22 | 251.52 |
| Balance sheet total (assets) | 663.53 | 494.01 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 400.00 | 260.00 |
| Retained earnings | - 400.00 | - 204.54 |
| Profit of the financial year | 455.46 | 270.66 |
| Shareholders equity total | 495.46 | 366.12 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 128.44 | 77.70 |
| Other non-interest bearing current liabilities | 39.64 | 50.18 |
| Current liabilities total | 168.07 | 127.89 |
| Balance sheet total (liabilities) | 663.53 | 494.01 |
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.