Income statement (kDKK)
2016 | |
---|---|
Fiscal period length | 12 |
Net sales | |
Gross profit | 1 626.75 |
Employee benefit expenses | -1 442.28 |
Total depreciation | - 211.97 |
EBIT | -27.50 |
Other financial income | 190.43 |
Other financial expenses | -99.55 |
Pre-tax profit | 63.38 |
Income taxes | -21.73 |
Net earnings | 41.65 |
Assets (kDKK)
2016 | |
---|---|
Intangible assets total | |
Buildings | 61.68 |
Machinery and equipment | 534.34 |
Tangible assets total | 596.01 |
Investments total | |
Non-current other receivables | 39.00 |
Long term receivables total | 39.00 |
Finished products/goods | 601.82 |
Inventories total | 601.82 |
Current trade debtors | 1 284.64 |
Prepayments and accrued income | 58.09 |
Current other receivables | 298.21 |
Current deferred tax assets | 9.83 |
Short term receivables total | 1 650.77 |
Cash and bank deposits | 2 512.59 |
Cash and cash equivalents | 2 512.59 |
Balance sheet total (assets) | 5 400.19 |
Equity and liabilities (kDKK)
2016 | |
---|---|
Share capital | 125.00 |
Shares repurchased | 51.70 |
Retained earnings | 825.17 |
Profit of the financial year | 41.65 |
Shareholders equity total | 1 043.52 |
Non-current loans from credit institutions | 309.98 |
Non-current liabilities total | 309.98 |
Current loans from credit institutions | 1 110.90 |
Current trade creditors | 2 216.21 |
Short-term deferred tax liabilities | 9.59 |
Other non-interest bearing current liabilities | 708.63 |
Accruals and deferred income | 1.37 |
Current liabilities total | 4 046.70 |
Balance sheet total (liabilities) | 5 400.19 |
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.