Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 3 449.19 |
| Employee benefit expenses | -2 694.85 |
| Other operating expenses | - 100.54 |
| Total depreciation | - 184.35 |
| EBIT | 469.46 |
| Other financial income | 0.27 |
| Other financial expenses | -0.00 |
| Pre-tax profit | 469.73 |
| Income taxes | - 111.38 |
| Net earnings | 358.35 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 1 575.00 |
| Intangible assets total | 1 575.00 |
| Tangible assets total | |
| Other receivables | 12.38 |
| Investments total | 12.38 |
| Long term receivables total | |
| Finished products/goods | 128.41 |
| Inventories total | 128.41 |
| Current other receivables | 55.09 |
| Current deferred tax assets | 8.07 |
| Short term receivables total | 63.16 |
| Cash and bank deposits | 1 006.25 |
| Cash and cash equivalents | 1 006.25 |
| Balance sheet total (assets) | 2 785.21 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 45.00 |
| Shares repurchased | 1 700.00 |
| Retained earnings | - 351.22 |
| Profit of the financial year | 358.35 |
| Shareholders equity total | 1 752.13 |
| Provisions | 346.50 |
| Non-current liabilities total | |
| Current trade creditors | 256.53 |
| Other non-interest bearing current liabilities | 430.05 |
| Current liabilities total | 686.58 |
| Balance sheet total (liabilities) | 2 785.21 |
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.