Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 581.99 |
| Employee benefit expenses | - 457.58 |
| Total depreciation | -77.80 |
| EBIT | 46.62 |
| Other financial expenses | -11.61 |
| Net income from associates (fin.) | 5.11 |
| Pre-tax profit | 40.13 |
| Income taxes | -9.61 |
| Net earnings | 30.52 |
Assets (kDKK)
| 2023 | |
|---|---|
| Goodwill | 295.20 |
| Intangible assets total | 295.20 |
| Machinery and equipment | 16.00 |
| Tangible assets total | 16.00 |
| Investments total | |
| Non-current loans receivable | 172.58 |
| Long term receivables total | 172.58 |
| Inventories total | |
| Current other receivables | 11.79 |
| Short term receivables total | 11.79 |
| Cash and bank deposits | 45.42 |
| Cash and cash equivalents | 45.42 |
| Balance sheet total (assets) | 540.99 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Share premium account | 229.52 |
| Other reserves | 5.11 |
| Retained earnings | -5.11 |
| Profit of the financial year | 30.52 |
| Shareholders equity total | 300.04 |
| Provisions | 68.46 |
| Non-current liabilities total | |
| Current trade creditors | 26.00 |
| Current owed to participating | 57.11 |
| Short-term deferred tax liabilities | 26.73 |
| Other non-interest bearing current liabilities | 62.66 |
| Current liabilities total | 172.49 |
| Balance sheet total (liabilities) | 540.99 |
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.