Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 291.11 | 292.08 |
| Employee benefit expenses | - 271.11 | - 349.12 |
| Total depreciation | -8.57 | |
| EBIT | 11.43 | -57.03 |
| Other financial expenses | -1.63 | -2.60 |
| Pre-tax profit | 9.79 | -59.63 |
| Income taxes | 14.73 | -44.25 |
| Net earnings | 24.52 | - 103.88 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current other receivables | 66.84 | 39.91 |
| Long term receivables total | 66.84 | 39.91 |
| Finished products/goods | 160.80 | 157.31 |
| Inventories total | 160.80 | 157.31 |
| Current deferred tax assets | 44.25 | |
| Short term receivables total | 44.25 | |
| Cash and bank deposits | 25.88 | 3.38 |
| Cash and cash equivalents | 25.88 | 3.38 |
| Balance sheet total (assets) | 297.76 | 200.61 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | - 204.95 | - 180.43 |
| Profit of the financial year | 24.52 | - 103.88 |
| Shareholders equity total | - 100.43 | - 204.31 |
| Non-current liabilities total | ||
| Current trade creditors | 12.00 | 12.50 |
| Other non-interest bearing current liabilities | 386.19 | 392.41 |
| Current liabilities total | 398.19 | 404.91 |
| Balance sheet total (liabilities) | 297.76 | 200.61 |
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.