Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 2 235.61 |
| Employee benefit expenses | -1 651.51 |
| Total depreciation | - 282.18 |
| EBIT | 301.92 |
| Other financial income | 0.65 |
| Other financial expenses | -0.81 |
| Pre-tax profit | 301.76 |
| Income taxes | -71.40 |
| Net earnings | 230.35 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 1 066.40 |
| Intangible assets total | 1 066.40 |
| Buildings | 46.97 |
| Machinery and equipment | 33.20 |
| Tangible assets total | 80.17 |
| Other receivables | 89.90 |
| Investments total | 89.90 |
| Long term receivables total | |
| Finished products/goods | 1 428.06 |
| Inventories total | 1 428.06 |
| Current trade debtors | 95.09 |
| Prepayments and accrued income | 39.36 |
| Current other receivables | 16.50 |
| Short term receivables total | 150.95 |
| Cash and bank deposits | 712.44 |
| Cash and cash equivalents | 712.44 |
| Balance sheet total (assets) | 3 527.93 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 122.00 |
| Retained earnings | 2 244.09 |
| Profit of the financial year | 230.35 |
| Shareholders equity total | 2 636.44 |
| Provisions | 235.83 |
| Non-current liabilities total | |
| Current trade creditors | 133.73 |
| Short-term deferred tax liabilities | 69.83 |
| Other non-interest bearing current liabilities | 452.09 |
| Current liabilities total | 655.65 |
| Balance sheet total (liabilities) | 3 527.93 |
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.