Income statement (kDKK)
| 2024 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 768.41 |
| Employee benefit expenses | - 642.73 |
| Total depreciation | -15.21 |
| EBIT | 110.48 |
| Other financial expenses | -32.42 |
| Pre-tax profit | 78.05 |
| Income taxes | -17.35 |
| Net earnings | 60.71 |
Assets (kDKK)
| 2024 | |
|---|---|
| Intangible assets total | |
| Buildings | 42.74 |
| Machinery and equipment | 63.92 |
| Tangible assets total | 106.65 |
| Investments total | |
| Non-current other receivables | 226.21 |
| Long term receivables total | 226.21 |
| Finished products/goods | 737.59 |
| Inventories total | 737.59 |
| Current other receivables | 28.56 |
| Short term receivables total | 28.56 |
| Cash and bank deposits | 112.67 |
| Cash and cash equivalents | 112.67 |
| Balance sheet total (assets) | 1 211.67 |
Equity and liabilities (kDKK)
| 2024 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | -0.00 |
| Profit of the financial year | 60.71 |
| Shareholders equity total | 100.70 |
| Provisions | 3.36 |
| Non-current other liabilities | 800.00 |
| Non-current deferred tax liabilities | 13.99 |
| Non-current liabilities total | 813.99 |
| Current loans from credit institutions | 198.44 |
| Current trade creditors | 27.30 |
| Other non-interest bearing current liabilities | 67.88 |
| Current liabilities total | 293.62 |
| Balance sheet total (liabilities) | 1 211.67 |
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.