Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 633.84 |
| Employee benefit expenses | - 466.74 |
| Total depreciation | - 113.82 |
| EBIT | 53.28 |
| Other financial expenses | -11.43 |
| Pre-tax profit | 41.84 |
| Income taxes | -9.21 |
| Net earnings | 32.64 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 682.91 |
| Tangible assets total | 682.91 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 70.33 |
| Inventories total | 70.33 |
| Current other receivables | 84.50 |
| Short term receivables total | 84.50 |
| Cash and bank deposits | 5.74 |
| Cash and cash equivalents | 5.74 |
| Balance sheet total (assets) | 843.49 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 0.00 |
| Other reserves | 32.64 |
| Retained earnings | -32.64 |
| Profit of the financial year | 32.64 |
| Shareholders equity total | 32.64 |
| Provisions | 9.21 |
| Non-current liabilities total | |
| Advances received | 622.26 |
| Current trade creditors | 47.97 |
| Other non-interest bearing current liabilities | 131.41 |
| Current liabilities total | 801.64 |
| Balance sheet total (liabilities) | 843.49 |
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.