Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 134.47 |
| Total depreciation | - 113.29 |
| EBIT | 21.19 |
| Other financial income | 0.00 |
| Other financial expenses | -11.06 |
| Pre-tax profit | 10.13 |
| Income taxes | -3.31 |
| Net earnings | 6.81 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 159.71 |
| Tangible assets total | 159.71 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current deferred tax assets | 10.00 |
| Short term receivables total | 10.00 |
| Balance sheet total (assets) | 169.71 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 80.00 |
| Retained earnings | -67.61 |
| Profit of the financial year | 6.81 |
| Shareholders equity total | 19.20 |
| Non-current liabilities total | |
| Current owed to group member | 117.00 |
| Short-term deferred tax liabilities | 11.81 |
| Other non-interest bearing current liabilities | 21.69 |
| Current liabilities total | 150.50 |
| Balance sheet total (liabilities) | 169.71 |
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.