Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 493.06 |
| Employee benefit expenses | - 482.28 |
| Total depreciation | -17.00 |
| EBIT | -6.22 |
| Other financial income | 5.98 |
| Other financial expenses | -4.70 |
| Pre-tax profit | - 200.73 |
| Net earnings | - 200.73 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 11.33 |
| Other tangible assets | 17.00 |
| Tangible assets total | 28.33 |
| Other receivables | -17.00 |
| Investments total | -17.00 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 22.32 |
| Current other receivables | 14.74 |
| Short term receivables total | 37.06 |
| Cash and bank deposits | 20.39 |
| Cash and cash equivalents | 20.39 |
| Balance sheet total (assets) | 68.79 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 80.00 |
| Retained earnings | - 107.26 |
| Profit of the financial year | - 200.73 |
| Shareholders equity total | - 227.99 |
| Non-current liabilities total | |
| Current trade creditors | 44.43 |
| Other non-interest bearing current liabilities | 252.35 |
| Current liabilities total | 296.78 |
| Balance sheet total (liabilities) | 68.79 |
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.