Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 636.54 | 555.84 |
| Employee benefit expenses | - 587.06 | - 605.35 |
| EBIT | 49.48 | -49.50 |
| Other financial expenses | -0.36 | |
| Pre-tax profit | 49.12 | -49.50 |
| Income taxes | -10.81 | |
| Net earnings | 38.31 | -49.50 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current other receivables | 30.00 | 30.00 |
| Long term receivables total | 30.00 | 30.00 |
| Inventories total | ||
| Current trade debtors | 52.57 | 34.64 |
| Current other receivables | 2.68 | |
| Short term receivables total | 55.26 | 34.64 |
| Cash and bank deposits | 32.45 | 31.13 |
| Cash and cash equivalents | 32.45 | 31.13 |
| Balance sheet total (assets) | 117.71 | 95.77 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Other reserves | 38.31 | |
| Profit of the financial year | 38.31 | -49.50 |
| Shareholders equity total | 78.31 | 28.81 |
| Non-current deferred tax liabilities | 10.81 | |
| Non-current liabilities total | 10.81 | |
| Other non-interest bearing current liabilities | 28.59 | 66.96 |
| Current liabilities total | 28.59 | 66.96 |
| Balance sheet total (liabilities) | 117.71 | 95.77 |
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.