Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 768.24 |
| Employee benefit expenses | -1 661.07 |
| Total depreciation | -82.10 |
| EBIT | 25.08 |
| Other financial expenses | -20.08 |
| Pre-tax profit | 4.99 |
| Income taxes | -1.11 |
| Net earnings | 3.88 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 481.67 |
| Tangible assets total | 481.67 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 662.66 |
| Short term receivables total | 662.66 |
| Balance sheet total (assets) | 1 144.33 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Retained earnings | 11.90 |
| Profit of the financial year | 3.88 |
| Shareholders equity total | 65.78 |
| Provisions | 18.70 |
| Non-current leasing loans | 292.00 |
| Non-current liabilities total | 292.00 |
| Current loans from credit institutions | 173.19 |
| Current trade creditors | 181.10 |
| Other non-interest bearing current liabilities | 413.56 |
| Current liabilities total | 767.85 |
| Balance sheet total (liabilities) | 1 144.33 |
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.