Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 162.41 |
| Total depreciation | -17.67 |
| EBIT | 144.74 |
| Other financial income | 6.74 |
| Net income from associates (fin.) | 1.13 |
| Pre-tax profit | 152.61 |
| Income taxes | -33.57 |
| Net earnings | 119.04 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 45.33 |
| Tangible assets total | 45.33 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current amounts owed by group member comp. | 106.52 |
| Current other receivables | 17.13 |
| Current deferred tax assets | 0.42 |
| Short term receivables total | 124.07 |
| Cash and bank deposits | 93.75 |
| Cash and cash equivalents | 93.75 |
| Balance sheet total (assets) | 263.15 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 119.04 |
| Shareholders equity total | 159.04 |
| Non-current liabilities total | |
| Current trade creditors | 10.00 |
| Short-term deferred tax liabilities | 33.99 |
| Other non-interest bearing current liabilities | 60.12 |
| Current liabilities total | 104.11 |
| Balance sheet total (liabilities) | 263.15 |
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.