Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 910.99 |
| Employee benefit expenses | -1 282.95 |
| Total depreciation | -76.47 |
| EBIT | - 448.43 |
| Other financial expenses | -63.23 |
| Pre-tax profit | - 511.67 |
| Income taxes | 120.99 |
| Net earnings | - 390.68 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 391.83 |
| Tangible assets total | 391.83 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 76.30 |
| Prepayments and accrued income | 3.09 |
| Current other receivables | 473.74 |
| Current deferred tax assets | 120.99 |
| Short term receivables total | 674.12 |
| Balance sheet total (assets) | 1 065.95 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | - 390.68 |
| Shareholders equity total | - 340.68 |
| Non-current leasing loans | 270.40 |
| Non-current liabilities total | 270.40 |
| Current loans from credit institutions | 332.32 |
| Current trade creditors | 267.80 |
| Current owed to participating | 66.88 |
| Other non-interest bearing current liabilities | 469.23 |
| Current liabilities total | 1 136.23 |
| Balance sheet total (liabilities) | 1 065.95 |
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.