Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 4 156.49 | 6 774.69 |
| Employee benefit expenses | - 893.48 | -2 742.06 |
| EBIT | 3 263.01 | 4 032.63 |
| Other financial income | 8.46 | |
| Other financial expenses | -61.00 | -1.24 |
| Pre-tax profit | 3 202.01 | 4 039.85 |
| Income taxes | - 720.19 | - 893.11 |
| Net earnings | 2 481.82 | 3 146.74 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 2 606.85 | 3 792.37 |
| Advance payments | 377.07 | 542.38 |
| Inventories total | 2 983.92 | 4 334.75 |
| Current trade debtors | 203.75 | 340.99 |
| Prepayments and accrued income | 12.07 | 15.15 |
| Current other receivables | 106.89 | |
| Short term receivables total | 215.81 | 463.03 |
| Cash and bank deposits | 1 505.78 | 3 182.50 |
| Cash and cash equivalents | 1 505.78 | 3 182.50 |
| Balance sheet total (assets) | 4 705.52 | 7 980.28 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 760.00 | 3 241.82 |
| Profit of the financial year | 2 481.82 | 3 146.74 |
| Shareholders equity total | 3 281.82 | 6 428.56 |
| Non-current liabilities total | ||
| Current trade creditors | 73.69 | 61.28 |
| Short-term deferred tax liabilities | 751.88 | |
| Other non-interest bearing current liabilities | 598.13 | 1 490.44 |
| Current liabilities total | 1 423.70 | 1 551.72 |
| Balance sheet total (liabilities) | 4 705.52 | 7 980.28 |
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.