Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 315.59 |
| Employee benefit expenses | -1 954.83 |
| Total depreciation | -16.34 |
| EBIT | - 655.58 |
| Other financial expenses | -6.28 |
| Pre-tax profit | - 661.86 |
| Income taxes | 139.94 |
| Net earnings | - 521.92 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 49.02 |
| Tangible assets total | 49.02 |
| Other receivables | 27.49 |
| Investments total | 27.49 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 3 046.77 |
| Current amounts owed by group member comp. | 567.62 |
| Prepayments and accrued income | 35.15 |
| Short term receivables total | 3 649.53 |
| Cash and bank deposits | 79.89 |
| Cash and cash equivalents | 79.89 |
| Balance sheet total (assets) | 3 805.94 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | - 521.92 |
| Shareholders equity total | - 471.92 |
| Non-current liabilities total | |
| Current trade creditors | 4 085.96 |
| Other non-interest bearing current liabilities | 191.91 |
| Current liabilities total | 4 277.86 |
| Balance sheet total (liabilities) | 3 805.94 |
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.