Income statement (kDKK)
| 2014 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 274.25 |
| External services | - 163.98 |
| Gross profit | 110.27 |
| Wages and salaries | - 196.33 |
| Total depreciation | -8.30 |
| EBIT | -94.36 |
| Other financial expenses | -0.02 |
| Extraordinary income | -94.38 |
| Pre-tax profit | - 188.75 |
| Income taxes | 22.82 |
| Net earnings | - 165.94 |
Assets (kDKK)
| 2014 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 44.30 |
| Tangible assets total | 44.30 |
| Other receivables | 7.00 |
| Investments total | 7.00 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 76.16 |
| Short term receivables total | 76.16 |
| Balance sheet total (assets) | 127.46 |
Equity and liabilities (kDKK)
| 2014 | |
|---|---|
| Share capital | 80.00 |
| Retained earnings | -71.56 |
| Shareholders equity total | 8.44 |
| Provisions | -22.82 |
| Non-current liabilities total | |
| Current trade creditors | 1.88 |
| Current owed to participating | 99.14 |
| Other non-interest bearing current liabilities | 37.16 |
| Current liabilities total | 141.83 |
| Balance sheet total (liabilities) | 127.46 |
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.