Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 3 105.57 |
| Employee benefit expenses | -1 920.56 |
| Total depreciation | -82.62 |
| EBIT | 1 102.39 |
| Other financial income | 0.21 |
| Pre-tax profit | 1 102.60 |
| Income taxes | - 243.71 |
| Net earnings | 858.88 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 517.38 |
| Intangible assets total | 517.38 |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current amounts owed by group member comp. | 3.03 |
| Current other receivables | 31.48 |
| Short term receivables total | 34.51 |
| Cash and bank deposits | 1 177.63 |
| Cash and cash equivalents | 1 177.63 |
| Balance sheet total (assets) | 1 729.52 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 858.88 |
| Shareholders equity total | 898.88 |
| Provisions | 0.68 |
| Non-current liabilities total | |
| Current trade creditors | 153.59 |
| Current owed to participating | 223.45 |
| Short-term deferred tax liabilities | 243.03 |
| Other non-interest bearing current liabilities | 209.88 |
| Current liabilities total | 829.96 |
| Balance sheet total (liabilities) | 1 729.52 |
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.