Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 2 279.88 |
| Employee benefit expenses | -1 647.48 |
| Total depreciation | -33.27 |
| EBIT | 599.13 |
| Other financial expenses | - 132.15 |
| Pre-tax profit | 466.97 |
| Income taxes | - 104.52 |
| Net earnings | 362.45 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 178.30 |
| Tangible assets total | 178.30 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 2 133.16 |
| Inventories total | 2 133.16 |
| Current trade debtors | 19.72 |
| Current other receivables | 410.09 |
| Short term receivables total | 429.81 |
| Cash and bank deposits | 1 703.73 |
| Cash and cash equivalents | 1 703.73 |
| Balance sheet total (assets) | 4 445.00 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 300.00 |
| Profit of the financial year | 362.45 |
| Shareholders equity total | 662.45 |
| Provisions | 32.05 |
| Non-current liabilities total | |
| Current trade creditors | 3 192.02 |
| Short-term deferred tax liabilities | 72.47 |
| Other non-interest bearing current liabilities | 486.01 |
| Current liabilities total | 3 750.50 |
| Balance sheet total (liabilities) | 4 445.00 |
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.