Income statement (kDKK)
| 2022 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 649.20 |
| Wages and salaries | - 456.42 |
| Social security expenses | -4.69 |
| Other operating expenses | -9.90 |
| EBIT | 182.89 |
| Other financial expenses | -1.41 |
| Pre-tax profit | 181.47 |
| Income taxes | 93.90 |
| Net earnings | 275.37 |
Assets (kDKK)
| 2022 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Other receivables | 174.00 |
| Investments total | 174.00 |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 190.52 |
| Short term receivables total | 190.52 |
| Cash and bank deposits | 202.68 |
| Cash and cash equivalents | 202.68 |
| Balance sheet total (assets) | 567.20 |
Equity and liabilities (kDKK)
| 2022 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | - 416.11 |
| Profit of the financial year | 275.37 |
| Shareholders equity total | - 100.74 |
| Non-current liabilities total | |
| Current trade creditors | 160.83 |
| Current owed to participating | 61.55 |
| Other non-interest bearing current liabilities | 445.57 |
| Current liabilities total | 667.94 |
| Balance sheet total (liabilities) | 567.20 |
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.