Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 3 371.69 | 924.96 |
| Employee benefit expenses | -2 349.08 | - 823.51 |
| EBIT | 1 022.61 | 101.45 |
| Other financial expenses | -13.74 | -0.71 |
| Pre-tax profit | 1 008.87 | 100.74 |
| Income taxes | - 223.94 | -22.29 |
| Net earnings | 784.94 | 78.46 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 38.66 | 725.88 |
| Prepayments and accrued income | 45.35 | 7.52 |
| Current other receivables | 2.33 | 363.63 |
| Short term receivables total | 86.33 | 1 097.02 |
| Cash and bank deposits | 1 475.38 | 460.77 |
| Cash and cash equivalents | 1 475.38 | 460.77 |
| Balance sheet total (assets) | 1 561.71 | 1 557.79 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 500.00 | |
| Retained earnings | 284.94 | |
| Profit of the financial year | 784.94 | 78.46 |
| Shareholders equity total | 824.93 | 903.39 |
| Non-current liabilities total | ||
| Current trade creditors | 24.32 | 183.09 |
| Current owed to group member | 408.11 | 223.94 |
| Short-term deferred tax liabilities | 223.94 | 22.29 |
| Other non-interest bearing current liabilities | 80.41 | 225.09 |
| Current liabilities total | 736.78 | 654.40 |
| Balance sheet total (liabilities) | 1 561.71 | 1 557.79 |
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.