Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 163.22 |
| External services | -18.65 |
| Rents | -23.32 |
| Gross profit | 144.57 |
| EBIT | 121.25 |
| Other financial income | 16.10 |
| Other financial expenses | -34.25 |
| Pre-tax profit | 103.10 |
| Income taxes | -22.68 |
| Net earnings | 80.42 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current amounts owed by group member comp. | 244.23 |
| Short term receivables total | 244.23 |
| Cash and bank deposits | 1.23 |
| Cash and cash equivalents | 1.23 |
| Balance sheet total (assets) | 245.47 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 125.00 |
| Retained earnings | 1.43 |
| Profit of the financial year | 80.42 |
| Shareholders equity total | 206.85 |
| Non-current liabilities total | |
| Short-term deferred tax liabilities | 22.68 |
| Other non-interest bearing current liabilities | 15.94 |
| Current liabilities total | 38.62 |
| Balance sheet total (liabilities) | 245.47 |
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.