Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 438.71 |
| Employee benefit expenses | - 123.09 |
| Total depreciation | -14.75 |
| EBIT | 300.88 |
| Other financial income | 0.06 |
| Other financial expenses | -5.98 |
| Pre-tax profit | 294.96 |
| Income taxes | -64.59 |
| Net earnings | 230.37 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 39.45 |
| Tangible assets total | 39.45 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 72.76 |
| Current amounts owed by group member comp. | 46.38 |
| Current other receivables | 88.56 |
| Short term receivables total | 207.69 |
| Cash and bank deposits | 159.74 |
| Cash and cash equivalents | 159.74 |
| Balance sheet total (assets) | 406.88 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 100.00 |
| Retained earnings | - 100.00 |
| Profit of the financial year | 230.37 |
| Shareholders equity total | 270.37 |
| Non-current liabilities total | |
| Current owed to participating | 29.09 |
| Short-term deferred tax liabilities | 64.59 |
| Other non-interest bearing current liabilities | 42.84 |
| Current liabilities total | 136.52 |
| Balance sheet total (liabilities) | 406.88 |
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.