Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 3 791.76 |
| Employee benefit expenses | -2 430.72 |
| Total depreciation | -33.77 |
| EBIT | 1 327.27 |
| Other financial expenses | - 245.98 |
| Pre-tax profit | 1 081.29 |
| Income taxes | - 255.34 |
| Net earnings | 825.95 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible rights | 250.58 |
| Goodwill | 23.33 |
| Intangible assets total | 273.92 |
| Machinery and equipment | 186.68 |
| Tangible assets total | 186.68 |
| Participating interests | 73.50 |
| Other receivables | 382.33 |
| Investments total | 455.83 |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 637.39 |
| Short term receivables total | 637.39 |
| Cash and bank deposits | 2 042.37 |
| Cash and cash equivalents | 2 042.37 |
| Balance sheet total (assets) | 3 596.19 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 825.95 |
| Shareholders equity total | 865.95 |
| Provisions | 5.95 |
| Non-current liabilities total | |
| Current trade creditors | 65.43 |
| Short-term deferred tax liabilities | 249.39 |
| Other non-interest bearing current liabilities | 2 409.47 |
| Current liabilities total | 2 724.29 |
| Balance sheet total (liabilities) | 3 596.19 |
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.