Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 799.14 |
| Wages and salaries | - 432.89 |
| Social security expenses | -12.48 |
| Other operating expenses | - 312.75 |
| EBIT | 41.02 |
| Other financial expenses | -0.24 |
| Pre-tax profit | 40.78 |
| Net earnings | 40.78 |
Assets (kDKK)
| 2016 | |
|---|---|
| Goodwill | 10.00 |
| Intangible assets total | 10.00 |
| Buildings | 20.00 |
| Machinery and equipment | 23.14 |
| Tangible assets total | 43.14 |
| Investments total | |
| Long term receivables total | |
| Raw materials and consumables | 25.00 |
| Inventories total | 25.00 |
| Current other receivables | 75.85 |
| Short term receivables total | 75.85 |
| Cash and bank deposits | 83.70 |
| Cash and cash equivalents | 83.70 |
| Balance sheet total (assets) | 237.69 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 80.00 |
| Other reserves | - 339.79 |
| Retained earnings | - 180.02 |
| Profit of the financial year | 40.78 |
| Shareholders equity total | - 399.04 |
| Non-current liabilities total | |
| Current trade creditors | 15.13 |
| Current owed to participating | 393.22 |
| Other non-interest bearing current liabilities | 228.38 |
| Current liabilities total | 636.73 |
| Balance sheet total (liabilities) | 237.69 |
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.