Income statement (kDKK)
| 2017 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 137.91 |
| Total depreciation | -73.81 |
| EBIT | 64.10 |
| Other financial income | 0.16 |
| Other financial expenses | -13.02 |
| Pre-tax profit | 51.23 |
| Income taxes | -11.31 |
| Net earnings | 39.92 |
Assets (kDKK)
| 2017 | |
|---|---|
| Intangible rights | 15.78 |
| Intangible assets total | 15.78 |
| Machinery and equipment | 214.56 |
| Tangible assets total | 214.56 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 101.67 |
| Current other receivables | 66.62 |
| Current deferred tax assets | 13.90 |
| Short term receivables total | 182.18 |
| Cash and bank deposits | 104.04 |
| Cash and cash equivalents | 104.04 |
| Balance sheet total (assets) | 516.56 |
Equity and liabilities (kDKK)
| 2017 | |
|---|---|
| Share capital | 50.00 |
| Retained earnings | 379.43 |
| Profit of the financial year | 39.92 |
| Shareholders equity total | 469.35 |
| Non-current liabilities total | |
| Current owed to group member | 41.16 |
| Other non-interest bearing current liabilities | 6.05 |
| Current liabilities total | 47.21 |
| Balance sheet total (liabilities) | 516.56 |
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.