Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 796.57 |
| Employee benefit expenses | - 864.28 |
| Total depreciation | -59.44 |
| EBIT | - 127.15 |
| Other financial income | 7.04 |
| Other financial expenses | -10.59 |
| Pre-tax profit | - 130.69 |
| Income taxes | 27.28 |
| Net earnings | - 103.41 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 291.45 |
| Intangible assets total | 291.45 |
| Machinery and equipment | 42.54 |
| Tangible assets total | 42.54 |
| Other receivables | 9.50 |
| Investments total | 9.50 |
| Long term receivables total | |
| Finished products/goods | 115.87 |
| Inventories total | 115.87 |
| Current other receivables | 1.04 |
| Short term receivables total | 1.04 |
| Cash and bank deposits | 175.44 |
| Cash and cash equivalents | 175.44 |
| Balance sheet total (assets) | 635.83 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 125.80 |
| Other reserves | - 125.80 |
| Retained earnings | 250.20 |
| Profit of the financial year | - 103.41 |
| Shareholders equity total | 186.79 |
| Provisions | 59.27 |
| Non-current liabilities total | |
| Current trade creditors | 20.00 |
| Other non-interest bearing current liabilities | 369.77 |
| Current liabilities total | 389.77 |
| Balance sheet total (liabilities) | 635.83 |
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.