Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 655.26 |
| Employee benefit expenses | - 351.86 |
| Total depreciation | -71.38 |
| EBIT | 232.02 |
| Other financial expenses | -20.33 |
| Pre-tax profit | 211.70 |
| Income taxes | - 130.61 |
| Net earnings | 81.08 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 22.80 |
| Intangible assets total | 22.80 |
| Machinery and equipment | 394.07 |
| Tangible assets total | 394.07 |
| Other receivables | 48.75 |
| Investments total | 48.75 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 22.35 |
| Short term receivables total | 22.35 |
| Cash and bank deposits | 77.20 |
| Cash and cash equivalents | 77.20 |
| Balance sheet total (assets) | 565.17 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | 0.00 |
| Profit of the financial year | 81.08 |
| Shareholders equity total | 121.08 |
| Provisions | 80.96 |
| Non-current liabilities total | |
| Current trade creditors | 5.08 |
| Current owed to participating | 218.60 |
| Short-term deferred tax liabilities | 49.65 |
| Other non-interest bearing current liabilities | 89.79 |
| Current liabilities total | 363.13 |
| Balance sheet total (liabilities) | 565.17 |
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.