Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 290.59 | 406.07 |
| EBIT | 290.59 | 406.07 |
| Other financial expenses | -0.46 | -0.66 |
| Pre-tax profit | 290.14 | 405.41 |
| Income taxes | -64.66 | -92.33 |
| Net earnings | 225.48 | 313.08 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Advance payments | 0.37 | |
| Inventories total | 0.37 | |
| Current trade debtors | 82.97 | 32.40 |
| Current other receivables | 162.73 | |
| Short term receivables total | 245.70 | 32.40 |
| Cash and bank deposits | 161.29 | 624.14 |
| Cash and cash equivalents | 161.29 | 624.14 |
| Balance sheet total (assets) | 406.99 | 656.92 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 150.00 | 150.00 |
| Retained earnings | - 150.00 | -74.52 |
| Profit of the financial year | 225.48 | 313.08 |
| Shareholders equity total | 265.48 | 428.56 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 64.66 | 156.99 |
| Other non-interest bearing current liabilities | 76.85 | 71.37 |
| Current liabilities total | 141.51 | 228.36 |
| Balance sheet total (liabilities) | 406.99 | 656.92 |
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.