Income statement (kDKK)
2016 | |
---|---|
Fiscal period length | 12 |
Net sales | |
Gross profit | 374.18 |
Employee benefit expenses | - 518.37 |
Total depreciation | - 615.73 |
EBIT | - 759.93 |
Other financial expenses | -60.90 |
Pre-tax profit | - 820.83 |
Income taxes | 21.21 |
Net earnings | - 799.61 |
Assets (kDKK)
2016 | |
---|---|
Intangible assets total | |
Buildings | 1 331.81 |
Machinery and equipment | 278.44 |
Tangible assets total | 1 610.25 |
Investments total | |
Long term receivables total | |
Inventories total | |
Current trade debtors | 214.16 |
Prepayments and accrued income | 24.77 |
Current other receivables | 174.57 |
Short term receivables total | 413.50 |
Cash and bank deposits | 0.63 |
Cash and cash equivalents | 0.63 |
Balance sheet total (assets) | 2 024.38 |
Equity and liabilities (kDKK)
2016 | |
---|---|
Share capital | 80.00 |
Retained earnings | 147.90 |
Profit of the financial year | - 799.61 |
Shareholders equity total | - 571.72 |
Non-current loans from credit institutions | 731.26 |
Non-current leasing loans | 668.90 |
Non-current liabilities total | 1 400.16 |
Current loans from credit institutions | 268.21 |
Current trade creditors | 314.04 |
Current owed to group member | 199.78 |
Short-term deferred tax liabilities | 48.36 |
Other non-interest bearing current liabilities | 365.55 |
Current liabilities total | 1 195.94 |
Balance sheet total (liabilities) | 2 024.38 |
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.