Income statement (kDKK)
2016 | |
---|---|
Fiscal period length | 12 |
Net sales | |
Gross profit | 30 850.68 |
Employee benefit expenses | -48 063.11 |
Total depreciation | -1 764.60 |
EBIT | -18 977.03 |
Other financial expenses | -1 652.15 |
Pre-tax profit | -20 629.19 |
Income taxes | 2 733.52 |
Net earnings | -17 895.67 |
Assets (kDKK)
2016 | |
---|---|
Development expenditure | 1 748.16 |
Intangible assets total | 1 748.16 |
Land and waters | 1 080.93 |
Buildings | 1 193.02 |
Machinery and equipment | 770.42 |
Tangible assets total | 3 044.37 |
Holdings in group member companies | 1 500.00 |
Other receivables | 928.72 |
Investments total | 2 428.72 |
Deferred tax assets | 2 176.95 |
Long term receivables total | 2 176.95 |
Semifinished products | 11 802.92 |
Raw materials and consumables | 5 410.84 |
Finished products/goods | 1 379.90 |
Inventories total | 18 593.66 |
Current trade debtors | 19 065.07 |
Prepayments and accrued income | 662.98 |
Current other receivables | 6 515.66 |
Current deferred tax assets | 4 300.00 |
Short term receivables total | 30 543.70 |
Cash and bank deposits | 2 448.45 |
Cash and cash equivalents | 2 448.45 |
Balance sheet total (assets) | 60 984.02 |
Equity and liabilities (kDKK)
2016 | |
---|---|
Share capital | 2 500.00 |
Retained earnings | 3 281.58 |
Profit of the financial year | -17 895.67 |
Shareholders equity total | -12 114.09 |
Non-current loans from credit institutions | 2 987.28 |
Non-current liabilities total | 2 987.28 |
Current loans from credit institutions | 7 944.12 |
Advances received | 36.76 |
Current trade creditors | 11 348.87 |
Current owed to group member | 38 015.70 |
Other non-interest bearing current liabilities | 9 087.07 |
Accruals and deferred income | 3 678.32 |
Current liabilities total | 70 110.83 |
Balance sheet total (liabilities) | 60 984.02 |
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.