Income statement (kDKK)
2013 | |
---|---|
Fiscal period length | 12 |
Net sales | |
Gross profit | 65 912.39 |
Wages and salaries | -26 460.93 |
Social security expenses | -4 267.97 |
Other operating expenses | -15 266.44 |
EBIT | 4 488.00 |
Other financial income | 0.02 |
Other financial expenses | - 689.63 |
Net income from associates (fin.) | 763.74 |
Pre-tax profit | 4 562.13 |
Income taxes | -11 155.14 |
Net earnings | -6 593.00 |
Assets (kDKK)
2013 | |
---|---|
Goodwill | 2 388.99 |
Intangible assets total | 2 388.99 |
Land and waters | 9 015.15 |
Buildings | 32 842.44 |
Machinery and equipment | 557.13 |
Advance payments and construction in progress | 328.50 |
Tangible assets total | 42 743.23 |
Participating interests | 2 148.81 |
Investments total | 2 148.81 |
Non-current other receivables | 29.07 |
Long term receivables total | 29.07 |
Raw materials and consumables | 2 793.09 |
Finished products/goods | 8 734.74 |
Inventories total | 11 527.83 |
Current trade debtors | 20 874.94 |
Current owed by particip. interest comp. | 3 409.71 |
Prepayments and accrued income | 55.91 |
Current other receivables | 89.46 |
Current deferred tax assets | 46.73 |
Short term receivables total | 24 476.75 |
Cash and bank deposits | 10 354.18 |
Cash and cash equivalents | 10 354.18 |
Balance sheet total (assets) | 93 668.85 |
Equity and liabilities (kDKK)
2013 | |
---|---|
Share capital | 5 700.00 |
Asset revaluation reserve | 6 313.61 |
Shares repurchased | 2 000.00 |
Other reserves | 1 648.81 |
Retained earnings | 54 157.54 |
Shareholders equity total | 69 819.96 |
Provisions | 2 781.03 |
Non-current liabilities total | 6 989.53 |
Current trade creditors | 10 557.70 |
Other non-interest bearing current liabilities | 2 980.87 |
Current liabilities total | 14 078.33 |
Balance sheet total (liabilities) | 93 668.85 |
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.