Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 149.14 |
| Total depreciation | -11.11 |
| EBIT | 138.03 |
| Other financial income | 0.14 |
| Other financial expenses | -4.55 |
| Pre-tax profit | 133.62 |
| Income taxes | -31.39 |
| Net earnings | 102.23 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 88.89 |
| Tangible assets total | 88.89 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 40.00 |
| Short term receivables total | 40.00 |
| Cash and bank deposits | 175.76 |
| Cash and cash equivalents | 175.76 |
| Balance sheet total (assets) | 304.65 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 102.23 |
| Shareholders equity total | 142.23 |
| Provisions | 3.06 |
| Non-current liabilities total | |
| Current owed to participating | 101.50 |
| Short-term deferred tax liabilities | 30.51 |
| Other non-interest bearing current liabilities | 27.35 |
| Current liabilities total | 159.36 |
| Balance sheet total (liabilities) | 304.65 |
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.