Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 535.75 |
| External services | - 238.29 |
| Gross profit | 297.47 |
| Employee benefit expenses | - 252.26 |
| Total depreciation | -6.42 |
| EBIT | 38.79 |
| Other financial income | 1.04 |
| Other financial expenses | -11.36 |
| Pre-tax profit | 28.48 |
| Income taxes | -5.74 |
| Net earnings | 22.73 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 28.58 |
| Tangible assets total | 28.58 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 17.85 |
| Current other receivables | 0.70 |
| Short term receivables total | 18.55 |
| Cash and bank deposits | 25.90 |
| Cash and cash equivalents | 25.90 |
| Balance sheet total (assets) | 73.04 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 0.70 |
| Profit of the financial year | 22.73 |
| Shareholders equity total | 23.43 |
| Non-current liabilities total | |
| Current trade creditors | 2.20 |
| Short-term deferred tax liabilities | 5.74 |
| Other non-interest bearing current liabilities | 41.66 |
| Current liabilities total | 49.60 |
| Balance sheet total (liabilities) | 73.04 |
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.