Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 459.51 | 1 163.96 |
| Employee benefit expenses | - 103.69 | - 333.59 |
| EBIT | 355.82 | 830.37 |
| Other financial expenses | -0.04 | -0.11 |
| Pre-tax profit | 355.78 | 830.26 |
| Income taxes | -79.07 | - 183.81 |
| Net earnings | 276.72 | 646.45 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 105.63 | 282.00 |
| Current amounts owed by group member comp. | 500.00 | |
| Short term receivables total | 105.63 | 782.00 |
| Cash and bank deposits | 359.93 | 184.35 |
| Cash and cash equivalents | 359.93 | 184.35 |
| Balance sheet total (assets) | 465.55 | 966.35 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 276.72 | 600.00 |
| Retained earnings | - 276.72 | - 600.00 |
| Profit of the financial year | 276.72 | 646.45 |
| Shareholders equity total | 316.72 | 686.45 |
| Non-current liabilities total | ||
| Current trade creditors | 4.63 | |
| Current owed to participating | 0.08 | |
| Short-term deferred tax liabilities | 158.14 | 183.81 |
| Other non-interest bearing current liabilities | -9.30 | 91.37 |
| Current liabilities total | 148.84 | 279.90 |
| Balance sheet total (liabilities) | 465.55 | 966.35 |
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.