Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 317.08 |
| Employee benefit expenses | - 310.48 |
| Total depreciation | -1.00 |
| EBIT | 5.60 |
| Other financial income | 0.64 |
| Other financial expenses | -1.60 |
| Pre-tax profit | 4.64 |
| Income taxes | -1.38 |
| Net earnings | 3.26 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 9.00 |
| Intangible assets total | 9.00 |
| Tangible assets total | |
| Other receivables | 23.03 |
| Investments total | 23.03 |
| Long term receivables total | |
| Inventories total | |
| Current deferred tax assets | 0.09 |
| Short term receivables total | 0.09 |
| Cash and bank deposits | 66.01 |
| Cash and cash equivalents | 66.01 |
| Balance sheet total (assets) | 98.13 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 3.26 |
| Shareholders equity total | 43.26 |
| Non-current liabilities total | |
| Current trade creditors | 10.00 |
| Short-term deferred tax liabilities | 1.47 |
| Other non-interest bearing current liabilities | 43.40 |
| Current liabilities total | 54.87 |
| Balance sheet total (liabilities) | 98.13 |
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.