Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 991.16 |
| Employee benefit expenses | - 653.92 |
| Other operating expenses | -0.44 |
| Total depreciation | -44.46 |
| EBIT | 292.35 |
| Other financial income | 1.28 |
| Other financial expenses | -0.16 |
| Pre-tax profit | 293.48 |
| Income taxes | -64.55 |
| Net earnings | 228.93 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 301.27 |
| Advance payments | 35.00 |
| Inventories total | 336.27 |
| Current trade debtors | 6.40 |
| Current owed by particip. interest comp. | 64.78 |
| Prepayments and accrued income | 28.49 |
| Current other receivables | 22.07 |
| Short term receivables total | 121.74 |
| Other current investments | 7.50 |
| Cash and bank deposits | 634.91 |
| Cash and cash equivalents | 642.41 |
| Balance sheet total (assets) | 1 100.42 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 228.93 |
| Shareholders equity total | 268.93 |
| Non-current liabilities total | |
| Current trade creditors | 560.12 |
| Current owed to participating | 11.59 |
| Short-term deferred tax liabilities | 64.55 |
| Other non-interest bearing current liabilities | 180.31 |
| Accruals and deferred income | 14.92 |
| Current liabilities total | 831.49 |
| Balance sheet total (liabilities) | 1 100.42 |
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.