Income statement (kDKK)
| 2023 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 593.25 |
| Employee benefit expenses | - 266.66 |
| Other operating expenses | - 435.75 |
| EBIT | 890.84 |
| Other financial expenses | -0.94 |
| Pre-tax profit | 889.90 |
| Income taxes | - 196.39 |
| Net earnings | 693.50 |
Assets (kDKK)
| 2023 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 120.00 |
| Tangible assets total | 120.00 |
| Other receivables | 58.74 |
| Investments total | 58.74 |
| Long term receivables total | |
| Raw materials and consumables | 948.27 |
| Inventories total | 948.27 |
| Current trade debtors | 134.80 |
| Current other receivables | 12.89 |
| Short term receivables total | 147.69 |
| Cash and bank deposits | 688.50 |
| Cash and cash equivalents | 688.50 |
| Balance sheet total (assets) | 1 963.20 |
Equity and liabilities (kDKK)
| 2023 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | - 117.80 |
| Profit of the financial year | 693.50 |
| Shareholders equity total | 615.70 |
| Non-current liabilities total | |
| Advances received | 1.60 |
| Current trade creditors | 699.52 |
| Short-term deferred tax liabilities | 196.39 |
| Other non-interest bearing current liabilities | 449.98 |
| Current liabilities total | 1 347.50 |
| Balance sheet total (liabilities) | 1 963.20 |
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.