Income statement (kDKK)
| 2012 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 253.15 |
| Wages and salaries | -32.98 |
| Total depreciation | -49.81 |
| EBIT | 170.35 |
| Other financial income | 9.45 |
| Other financial expenses | -0.49 |
| Pre-tax profit | 179.31 |
| Income taxes | -47.19 |
| Net earnings | 132.12 |
Assets (kDKK)
| 2012 | |
|---|---|
| Intangible assets total | 64.09 |
| Machinery and equipment | 21.90 |
| Tangible assets total | 21.90 |
| Investments total | |
| Non-current other receivables | 8.70 |
| Long term receivables total | 8.70 |
| Inventories total | |
| Current other receivables | 3.36 |
| Short term receivables total | 3.36 |
| Cash and bank deposits | 497.56 |
| Cash and cash equivalents | 497.56 |
| Balance sheet total (assets) | 595.60 |
Equity and liabilities (kDKK)
| 2012 | |
|---|---|
| Share capital | 150.00 |
| Retained earnings | 292.30 |
| Shareholders equity total | 442.30 |
| Provisions | 15.44 |
| Non-current liabilities total | |
| Advances received | 37.24 |
| Current trade creditors | 4.60 |
| Short-term deferred tax liabilities | 87.03 |
| Other non-interest bearing current liabilities | 8.99 |
| Current liabilities total | 137.86 |
| Balance sheet total (liabilities) | 595.60 |
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.