Income statement (kDKK)
2016 | |
---|---|
Fiscal period length | 12 |
Net sales | |
Gross profit | 27 635.54 |
Employee benefit expenses | -24 316.36 |
Total depreciation | -2 527.00 |
EBIT | 792.18 |
Other financial income | 182.77 |
Other financial expenses | -1 899.18 |
Pre-tax profit | - 924.24 |
Income taxes | 215.82 |
Net earnings | - 708.41 |
Assets (kDKK)
2016 | |
---|---|
Goodwill | 7 019.52 |
Intangible assets total | 7 019.52 |
Buildings | 1 568.15 |
Machinery and equipment | 2 033.13 |
Tangible assets total | 3 601.28 |
Holdings in group member companies | 236.53 |
Other receivables | 435.59 |
Investments total | 672.12 |
Non-curr. owed by group member comp. | 5 041.83 |
Long term receivables total | 5 041.83 |
Finished products/goods | 38 258.72 |
Advance payments | 230.14 |
Inventories total | 38 488.85 |
Current trade debtors | 15 429.83 |
Current amounts owed by group member comp. | 2 226.11 |
Prepayments and accrued income | 2 152.33 |
Current other receivables | 100.29 |
Short term receivables total | 19 908.56 |
Cash and bank deposits | 13 304.82 |
Cash and cash equivalents | 13 304.82 |
Balance sheet total (assets) | 88 036.97 |
Equity and liabilities (kDKK)
2016 | |
---|---|
Share capital | 5 000.00 |
Shares repurchased | 2 000.00 |
Retained earnings | 22 467.65 |
Profit of the financial year | - 708.41 |
Shareholders equity total | 28 759.24 |
Provisions | 426.22 |
Non-current other liabilities | 7 902.92 |
Non-current liabilities total | 7 902.92 |
Current loans from credit institutions | 28 626.49 |
Current trade creditors | 9 613.89 |
Short-term deferred tax liabilities | 121.69 |
Other non-interest bearing current liabilities | 12 586.54 |
Current liabilities total | 50 948.59 |
Balance sheet total (liabilities) | 88 036.97 |
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.