Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 481.29 |
| Employee benefit expenses | - 497.33 |
| Total depreciation | -12.38 |
| EBIT | -28.42 |
| Other financial expenses | -2.83 |
| Pre-tax profit | -31.25 |
| Income taxes | 5.44 |
| Net earnings | -25.81 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 37.13 |
| Tangible assets total | 37.13 |
| Other receivables | 108.79 |
| Investments total | 108.79 |
| Long term receivables total | |
| Raw materials and consumables | 20.00 |
| Inventories total | 20.00 |
| Current deferred tax assets | 5.44 |
| Short term receivables total | 5.44 |
| Balance sheet total (assets) | 171.35 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | -25.81 |
| Shareholders equity total | 24.19 |
| Non-current liabilities total | |
| Current trade creditors | 33.64 |
| Current owed to participating | 11.66 |
| Current owed to group member | 59.77 |
| Other non-interest bearing current liabilities | 42.09 |
| Current liabilities total | 147.16 |
| Balance sheet total (liabilities) | 171.35 |
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.