Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 9 010.01 |
| Employee benefit expenses | -3 153.97 |
| Total depreciation | - 176.62 |
| EBIT | 5 679.42 |
| Other financial income | 46.80 |
| Other financial expenses | - 130.59 |
| Pre-tax profit | 5 595.63 |
| Income taxes | -1 218.32 |
| Net earnings | 4 377.32 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 1 589.62 |
| Intangible assets total | 1 589.62 |
| Tangible assets total | |
| Other receivables | 44.05 |
| Investments total | 44.05 |
| Long term receivables total | |
| Finished products/goods | 1 785.24 |
| Advance payments | 1 557.66 |
| Inventories total | 3 342.90 |
| Current trade debtors | 717.17 |
| Prepayments and accrued income | 60.91 |
| Current other receivables | 6 611.91 |
| Short term receivables total | 7 389.99 |
| Cash and bank deposits | 3 361.74 |
| Cash and cash equivalents | 3 361.74 |
| Balance sheet total (assets) | 15 728.29 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | 3 200.67 |
| Profit of the financial year | 4 377.32 |
| Shareholders equity total | 7 617.99 |
| Provisions | 388.57 |
| Non-current liabilities total | |
| Current loans from credit institutions | 0.58 |
| Advances received | 428.77 |
| Current trade creditors | 167.60 |
| Short-term deferred tax liabilities | 718.32 |
| Other non-interest bearing current liabilities | 6 406.46 |
| Current liabilities total | 7 721.73 |
| Balance sheet total (liabilities) | 15 728.29 |
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.