Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 151.98 |
| Employee benefit expenses | - 950.20 |
| Total depreciation | -99.95 |
| EBIT | 101.83 |
| Other financial income | 2.20 |
| Other financial expenses | -0.56 |
| Pre-tax profit | 103.47 |
| Income taxes | -23.07 |
| Net earnings | 80.39 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 396.00 |
| Intangible assets total | 396.00 |
| Machinery and equipment | 373.05 |
| Tangible assets total | 373.05 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 47.69 |
| Short term receivables total | 47.69 |
| Cash and bank deposits | 340.79 |
| Cash and cash equivalents | 340.79 |
| Balance sheet total (assets) | 1 157.53 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | 734.52 |
| Profit of the financial year | 80.39 |
| Shareholders equity total | 854.91 |
| Provisions | 124.29 |
| Non-current liabilities total | |
| Current trade creditors | 1.00 |
| Short-term deferred tax liabilities | 30.10 |
| Other non-interest bearing current liabilities | 147.24 |
| Current liabilities total | 178.33 |
| Balance sheet total (liabilities) | 1 157.53 |
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.