Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 2 458.17 |
| Employee benefit expenses | -1 133.70 |
| Total depreciation | -30.17 |
| EBIT | 1 294.29 |
| Other financial income | 0.07 |
| Other financial expenses | -11.70 |
| Pre-tax profit | 1 282.66 |
| Income taxes | - 282.35 |
| Net earnings | 1 000.32 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 1 772.87 |
| Tangible assets total | 1 772.87 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 0.39 |
| Short term receivables total | 0.39 |
| Cash and bank deposits | 245.30 |
| Cash and cash equivalents | 245.30 |
| Balance sheet total (assets) | 2 018.56 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 61.00 |
| Retained earnings | -61.00 |
| Profit of the financial year | 1 000.32 |
| Shareholders equity total | 1 040.32 |
| Provisions | 40.96 |
| Non-current liabilities total | |
| Current trade creditors | 694.69 |
| Short-term deferred tax liabilities | 241.38 |
| Other non-interest bearing current liabilities | 1.20 |
| Current liabilities total | 937.28 |
| Balance sheet total (liabilities) | 2 018.56 |
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.