Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 712.25 |
| Employee benefit expenses | - 299.34 |
| Total depreciation | -14.46 |
| EBIT | 398.44 |
| Other financial income | 0.95 |
| Other financial expenses | -7.64 |
| Pre-tax profit | 391.75 |
| Income taxes | -89.52 |
| Net earnings | 302.23 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Buildings | 4.29 |
| Machinery and equipment | 41.25 |
| Tangible assets total | 45.54 |
| Other receivables | 17.97 |
| Investments total | 17.97 |
| Long term receivables total | |
| Raw materials and consumables | 26.05 |
| Inventories total | 26.05 |
| Current other receivables | 61.71 |
| Current deferred tax assets | 145.62 |
| Short term receivables total | 207.33 |
| Cash and bank deposits | 315.58 |
| Cash and cash equivalents | 315.58 |
| Balance sheet total (assets) | 612.47 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 302.23 |
| Shareholders equity total | 342.23 |
| Non-current liabilities total | |
| Current trade creditors | 76.49 |
| Current owed to participating | 0.09 |
| Short-term deferred tax liabilities | 89.52 |
| Other non-interest bearing current liabilities | 104.13 |
| Current liabilities total | 270.23 |
| Balance sheet total (liabilities) | 612.47 |
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.