Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 725.38 | 225.56 |
| Employee benefit expenses | - 558.98 | - 160.52 |
| EBIT | 166.40 | 65.04 |
| Other financial income | 3.40 | |
| Other financial expenses | -1.13 | -0.97 |
| Pre-tax profit | 165.27 | 67.47 |
| Income taxes | -38.53 | -14.83 |
| Net earnings | 126.74 | 52.64 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 87.50 | 87.50 |
| Investments total | 87.50 | 87.50 |
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 19.92 | 3.47 |
| Current other receivables | 107.97 | 125.32 |
| Short term receivables total | 127.89 | 128.79 |
| Cash and bank deposits | 36.13 | 59.46 |
| Cash and cash equivalents | 36.13 | 59.46 |
| Balance sheet total (assets) | 251.52 | 275.74 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 126.74 | |
| Profit of the financial year | 126.74 | 52.64 |
| Shareholders equity total | 166.74 | 219.39 |
| Provisions | -0.00 | |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 38.53 | 14.83 |
| Other non-interest bearing current liabilities | 44.27 | 41.52 |
| Accruals and deferred income | 1.99 | |
| Current liabilities total | 84.78 | 56.35 |
| Balance sheet total (liabilities) | 251.52 | 275.74 |
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.