Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 662.88 |
| Employee benefit expenses | - 657.83 |
| Total depreciation | -4.24 |
| EBIT | 0.80 |
| Other financial expenses | -0.74 |
| Pre-tax profit | 0.06 |
| Net earnings | 0.06 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 16.98 |
| Tangible assets total | 16.98 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 66.79 |
| Inventories total | 66.79 |
| Current trade debtors | 305.84 |
| Current other receivables | 75.44 |
| Short term receivables total | 381.27 |
| Cash and bank deposits | 51.12 |
| Cash and cash equivalents | 51.12 |
| Balance sheet total (assets) | 516.16 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 3.00 |
| Other reserves | 2.71 |
| Retained earnings | 8.06 |
| Profit of the financial year | 0.06 |
| Shareholders equity total | 13.83 |
| Non-current liabilities total | |
| Current trade creditors | 5.70 |
| Current owed to participating | 30.37 |
| Short-term deferred tax liabilities | 2.44 |
| Other non-interest bearing current liabilities | 463.83 |
| Current liabilities total | 502.33 |
| Balance sheet total (liabilities) | 516.16 |
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.