Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 829.42 |
| External services | - 244.78 |
| Gross profit | 584.64 |
| Employee benefit expenses | - 530.67 |
| Total depreciation | -45.45 |
| EBIT | 8.53 |
| Other financial income | 0.00 |
| Other financial expenses | -3.74 |
| Pre-tax profit | 1.05 |
| Income taxes | -1.05 |
| Net earnings |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 202.17 |
| Tangible assets total | 202.17 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 110.64 |
| Short term receivables total | 110.64 |
| Cash and bank deposits | 1.45 |
| Cash and cash equivalents | 1.45 |
| Balance sheet total (assets) | 314.27 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Retained earnings | 25.24 |
| Shareholders equity total | 75.24 |
| Non-current liabilities total | |
| Current loans from credit institutions | 182.05 |
| Current trade creditors | 17.83 |
| Short-term deferred tax liabilities | 1.05 |
| Other non-interest bearing current liabilities | 38.09 |
| Current liabilities total | 239.03 |
| Balance sheet total (liabilities) | 314.27 |
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.