Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 1 085.45 |
| External services | - 452.96 |
| Gross profit | 632.49 |
| Employee benefit expenses | - 758.33 |
| Total depreciation | -12.87 |
| EBIT | - 138.72 |
| Other financial income | 1.37 |
| Other financial expenses | -31.53 |
| Pre-tax profit | - 168.88 |
| Income taxes | -0.23 |
| Net earnings | - 169.11 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 21.54 |
| Tangible assets total | 21.54 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 240.67 |
| Inventories total | 240.67 |
| Current trade debtors | 177.44 |
| Current other receivables | 73.96 |
| Short term receivables total | 251.40 |
| Balance sheet total (assets) | 513.62 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Retained earnings | 22.38 |
| Profit of the financial year | - 169.11 |
| Shareholders equity total | -96.73 |
| Non-current liabilities total | |
| Current loans from credit institutions | 288.51 |
| Current trade creditors | 74.62 |
| Other non-interest bearing current liabilities | 247.22 |
| Current liabilities total | 610.35 |
| Balance sheet total (liabilities) | 513.62 |
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.