Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 788.56 | 339.99 |
| EBIT | 788.56 | 339.99 |
| Other financial income | 4.83 | |
| Pre-tax profit | 788.56 | 344.82 |
| Income taxes | - 173.47 | -75.86 |
| Net earnings | 615.09 | 268.96 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 767.57 | 1 389.61 |
| Short term receivables total | 767.57 | 1 389.61 |
| Cash and bank deposits | 60.99 | |
| Cash and cash equivalents | 60.99 | |
| Balance sheet total (assets) | 828.56 | 1 389.61 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 56.00 | |
| Retained earnings | -56.00 | 559.09 |
| Profit of the financial year | 615.09 | 268.96 |
| Shareholders equity total | 655.09 | 868.06 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 395.48 | |
| Current trade creditors | 0.86 | |
| Short-term deferred tax liabilities | 173.47 | 68.22 |
| Other non-interest bearing current liabilities | 56.98 | |
| Current liabilities total | 173.47 | 521.55 |
| Balance sheet total (liabilities) | 828.56 | 1 389.61 |
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.