Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 2 502.00 |
| External services | -20.27 |
| Gross profit | 2 481.73 |
| Total depreciation | - 990.95 |
| EBIT | 1 490.78 |
| Other financial expenses | - 711.92 |
| Pre-tax profit | 778.87 |
| Income taxes | - 174.16 |
| Net earnings | 604.70 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Land and waters | 42 494.77 |
| Tangible assets total | 42 494.77 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current amounts owed by group member comp. | 604.50 |
| Short term receivables total | 604.50 |
| Balance sheet total (assets) | 43 099.27 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Asset revaluation reserve | 7 702.50 |
| Retained earnings | 1.89 |
| Profit of the financial year | 604.70 |
| Shareholders equity total | 8 359.09 |
| Provisions | 2 213.00 |
| Non-current loans from credit institutions | 18 723.75 |
| Non-current deferred tax liabilities | 91.93 |
| Non-current liabilities total | 18 815.67 |
| Current loans from credit institutions | 615.00 |
| Current owed to group member | 11 388.93 |
| Other non-interest bearing current liabilities | 1 707.58 |
| Current liabilities total | 13 711.51 |
| Balance sheet total (liabilities) | 43 099.27 |
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.