Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 3 049.63 |
| Employee benefit expenses | -2 732.84 |
| Total depreciation | -40.04 |
| EBIT | 276.75 |
| Other financial income | 0.07 |
| Other financial expenses | -3.37 |
| Pre-tax profit | 273.45 |
| Income taxes | -62.25 |
| Net earnings | 211.21 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 348.66 |
| Tangible assets total | 348.66 |
| Investments total | |
| Long term receivables total | |
| Raw materials and consumables | 151.67 |
| Inventories total | 151.67 |
| Current trade debtors | 38.99 |
| Current other receivables | 53.39 |
| Short term receivables total | 92.38 |
| Cash and bank deposits | 318.30 |
| Cash and cash equivalents | 318.30 |
| Balance sheet total (assets) | 911.01 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 211.21 |
| Shareholders equity total | 251.21 |
| Provisions | 12.57 |
| Non-current liabilities total | |
| Current owed to participating | 144.90 |
| Short-term deferred tax liabilities | 49.68 |
| Other non-interest bearing current liabilities | 452.65 |
| Current liabilities total | 647.23 |
| Balance sheet total (liabilities) | 911.01 |
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.