Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 100.85 |
| Employee benefit expenses | - 291.44 |
| Total depreciation | -5.78 |
| EBIT | - 196.37 |
| Other financial expenses | -4.05 |
| Pre-tax profit | - 200.42 |
| Net earnings | - 200.42 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Buildings | 17.34 |
| Tangible assets total | 17.34 |
| Other receivables | 55.40 |
| Investments total | 55.40 |
| Long term receivables total | |
| Finished products/goods | 80.00 |
| Inventories total | 80.00 |
| Short term receivables total | |
| Cash and bank deposits | 48.02 |
| Cash and cash equivalents | 48.02 |
| Balance sheet total (assets) | 200.76 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Retained earnings | -17.67 |
| Profit of the financial year | - 200.42 |
| Shareholders equity total | - 168.09 |
| Non-current liabilities total | |
| Current trade creditors | 15.00 |
| Current owed to participating | 267.61 |
| Other non-interest bearing current liabilities | 86.24 |
| Current liabilities total | 368.85 |
| Balance sheet total (liabilities) | 200.76 |
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.