Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 489.95 |
| Employee benefit expenses | - 479.38 |
| Total depreciation | -48.75 |
| EBIT | -38.17 |
| Other financial expenses | -0.58 |
| Pre-tax profit | -38.75 |
| Income taxes | 8.46 |
| Net earnings | -30.29 |
Assets (kDKK)
| 2016 | |
|---|---|
| Goodwill | 18.75 |
| Intangible assets total | 18.75 |
| Buildings | 110.00 |
| Tangible assets total | 110.00 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 66.40 |
| Current other receivables | 11.14 |
| Current deferred tax assets | 6.00 |
| Short term receivables total | 83.54 |
| Cash and bank deposits | 146.67 |
| Cash and cash equivalents | 146.67 |
| Balance sheet total (assets) | 358.96 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Shares repurchased | 101.20 |
| Retained earnings | 33.63 |
| Profit of the financial year | -30.29 |
| Shareholders equity total | 154.54 |
| Provisions | 16.67 |
| Non-current liabilities total | |
| Current trade creditors | 72.75 |
| Other non-interest bearing current liabilities | 115.01 |
| Current liabilities total | 187.76 |
| Balance sheet total (liabilities) | 358.96 |
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.