Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 900.54 |
| External services | - 251.07 |
| Gross profit | 649.48 |
| Wages and salaries | - 342.06 |
| Social security expenses | -7.34 |
| EBIT | 300.08 |
| Other financial income | 0.10 |
| Other financial expenses | -0.49 |
| Income from other inv. held as non-curr. assets | -6.00 |
| Pre-tax profit | 293.68 |
| Income taxes | -68.43 |
| Net earnings | 225.26 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 39.00 |
| Tangible assets total | 39.00 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 51.72 |
| Current other receivables | 22.48 |
| Short term receivables total | 74.20 |
| Cash and bank deposits | 364.08 |
| Cash and cash equivalents | 364.08 |
| Balance sheet total (assets) | 477.28 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 225.26 |
| Shareholders equity total | 265.25 |
| Non-current liabilities total | |
| Current owed to participating | 110.15 |
| Short-term deferred tax liabilities | 68.43 |
| Other non-interest bearing current liabilities | 33.45 |
| Current liabilities total | 212.02 |
| Balance sheet total (liabilities) | 477.28 |
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.