Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 898.32 |
| Employee benefit expenses | -1 543.21 |
| Other operating expenses | -28.11 |
| Total depreciation | -25.00 |
| EBIT | 302.00 |
| Other financial income | 1.28 |
| Other financial expenses | -1.52 |
| Pre-tax profit | 301.75 |
| Income taxes | -69.46 |
| Net earnings | 232.30 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 25.00 |
| Tangible assets total | 25.00 |
| Other receivables | 105.44 |
| Investments total | 105.44 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 633.44 |
| Current other receivables | 187.00 |
| Short term receivables total | 820.44 |
| Cash and bank deposits | 2 603.38 |
| Cash and cash equivalents | 2 603.38 |
| Balance sheet total (assets) | 3 554.25 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 2 000.00 |
| Retained earnings | 765.09 |
| Profit of the financial year | 232.30 |
| Shareholders equity total | 3 037.39 |
| Provisions | 5.50 |
| Non-current liabilities total | |
| Current trade creditors | 66.88 |
| Current owed to participating | 35.68 |
| Short-term deferred tax liabilities | 74.96 |
| Other non-interest bearing current liabilities | 333.85 |
| Current liabilities total | 511.36 |
| Balance sheet total (liabilities) | 3 554.25 |
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.