Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 23.25 |
| EBIT | 23.25 |
| Other financial expenses | -0.79 |
| Pre-tax profit | 22.46 |
| Income taxes | -6.20 |
| Net earnings | 16.25 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Other receivables | 40.00 |
| Investments total | 40.00 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 26.09 |
| Current other receivables | 3.96 |
| Short term receivables total | 30.05 |
| Cash and bank deposits | 6.20 |
| Cash and cash equivalents | 6.20 |
| Balance sheet total (assets) | 76.25 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Profit of the financial year | 16.25 | |
| Shareholders equity total | 40.00 | 56.26 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 1.12 | |
| Current trade creditors | 10.43 | |
| Short-term deferred tax liabilities | 6.20 | |
| Other non-interest bearing current liabilities | 2.25 | |
| Current liabilities total | 20.00 | |
| Balance sheet total (liabilities) | 40.00 | 76.25 |
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.