Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 181.61 |
| Employee benefit expenses | -1 004.44 |
| Total depreciation | -97.89 |
| EBIT | 79.29 |
| Pre-tax profit | 79.29 |
| Income taxes | -17.44 |
| Net earnings | 61.85 |
Assets (kDKK)
| 2018 | |
|---|---|
| Goodwill | 80.00 |
| Intangible assets total | 80.00 |
| Land and waters | 34.56 |
| Machinery and equipment | 207.73 |
| Tangible assets total | 242.30 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 48.76 |
| Inventories total | 48.76 |
| Short term receivables total | |
| Cash and bank deposits | 71.01 |
| Cash and cash equivalents | 71.01 |
| Balance sheet total (assets) | 442.06 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | 61.85 |
| Shareholders equity total | 111.85 |
| Non-current liabilities total | |
| Current trade creditors | 43.04 |
| Short-term deferred tax liabilities | 17.44 |
| Other non-interest bearing current liabilities | 269.72 |
| Current liabilities total | 330.21 |
| Balance sheet total (liabilities) | 442.06 |
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.