Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 97.00 |
| Employee benefit expenses | -76.71 |
| Other operating expenses | -2.62 |
| EBIT | 17.67 |
| Other financial expenses | -0.75 |
| Pre-tax profit | 16.93 |
| Income taxes | 3.22 |
| Net earnings | 20.15 |
Assets (kDKK)
| 2023 | |
|---|---|
| Development expenditure | 396.38 |
| Intangible assets total | 396.38 |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 8.28 |
| Current deferred tax assets | 3.22 |
| Short term receivables total | 11.50 |
| Cash and bank deposits | 137.08 |
| Cash and cash equivalents | 137.08 |
| Balance sheet total (assets) | 544.96 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Other reserves | 309.18 |
| Retained earnings | - 309.18 |
| Profit of the financial year | 20.15 |
| Shareholders equity total | 60.15 |
| Non-current accruals and deferred income | 334.00 |
| Non-current deferred tax liabilities | 72.70 |
| Non-current liabilities total | 406.70 |
| Current trade creditors | 38.71 |
| Other non-interest bearing current liabilities | 39.40 |
| Current liabilities total | 78.11 |
| Balance sheet total (liabilities) | 544.96 |
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.