Income statement (kDKK)
2016 | |
---|---|
Fiscal period length | 12 |
Net sales | |
Gross profit | - 545.43 |
Employee benefit expenses | - 169.28 |
Total depreciation | - 268.40 |
EBIT | - 983.11 |
Other financial income | 65.88 |
Other financial expenses | - 384.38 |
Pre-tax profit | -1 301.61 |
Income taxes | 288.94 |
Net earnings | -1 012.67 |
Assets (kDKK)
2016 | |
---|---|
Intangible assets total | |
Land and waters | 6 031.39 |
Buildings | 129.86 |
Other tangible assets | -0.00 |
Tangible assets total | 6 161.25 |
Investments total | |
Long term receivables total | |
Finished products/goods | 15 033.90 |
Inventories total | 15 033.90 |
Current trade debtors | 815.59 |
Current amounts owed by group member comp. | 386.10 |
Prepayments and accrued income | 66.97 |
Current other receivables | 26.72 |
Current deferred tax assets | 871.00 |
Short term receivables total | 2 166.39 |
Cash and bank deposits | 21.34 |
Cash and cash equivalents | 21.34 |
Balance sheet total (assets) | 23 382.88 |
Equity and liabilities (kDKK)
2016 | |
---|---|
Share capital | 579.00 |
Asset revaluation reserve | 449.99 |
Other reserves | 20.84 |
Retained earnings | 10 847.84 |
Profit of the financial year | -1 012.67 |
Shareholders equity total | 10 885.01 |
Non-current loans from credit institutions | 5 601.76 |
Non-current liabilities total | 5 601.76 |
Current loans from credit institutions | 3 577.96 |
Current trade creditors | 1 390.93 |
Current owed to group member | 1 241.63 |
Other non-interest bearing current liabilities | 598.92 |
Accruals and deferred income | 86.67 |
Current liabilities total | 6 896.11 |
Balance sheet total (liabilities) | 23 382.88 |
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.