Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 885.03 |
| Employee benefit expenses | - 929.76 |
| Total depreciation | -3.32 |
| EBIT | 951.95 |
| Other financial income | 117.74 |
| Other financial expenses | -18.31 |
| Pre-tax profit | 1 051.37 |
| Income taxes | - 240.41 |
| Net earnings | 810.96 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 58.67 |
| Tangible assets total | 58.67 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 175.63 |
| Current other receivables | 1 350.58 |
| Short term receivables total | 1 526.21 |
| Cash and bank deposits | 2.93 |
| Cash and cash equivalents | 2.93 |
| Balance sheet total (assets) | 1 587.82 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 810.96 |
| Shareholders equity total | 850.96 |
| Provisions | 2.68 |
| Non-current liabilities total | |
| Current trade creditors | 5.36 |
| Short-term deferred tax liabilities | 248.19 |
| Other non-interest bearing current liabilities | 480.62 |
| Current liabilities total | 734.18 |
| Balance sheet total (liabilities) | 1 587.82 |
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.