Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 33.58 |
| Total depreciation | -10.00 |
| EBIT | 23.58 |
| Other financial expenses | -1.73 |
| Pre-tax profit | 21.85 |
| Income taxes | -4.28 |
| Net earnings | 17.57 |
Assets (kDKK)
| 2016 | |
|---|---|
| Development expenditure | 30.00 |
| Intangible assets total | 30.00 |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 6.36 |
| Short term receivables total | 6.36 |
| Cash and bank deposits | 87.15 |
| Cash and cash equivalents | 87.15 |
| Balance sheet total (assets) | 123.51 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 80.00 |
| Retained earnings | -17.93 |
| Profit of the financial year | 17.57 |
| Shareholders equity total | 79.64 |
| Provisions | 1.00 |
| Non-current liabilities total | |
| Current trade creditors | 21.11 |
| Current owed to group member | 2.89 |
| Short-term deferred tax liabilities | 1.28 |
| Other non-interest bearing current liabilities | 17.59 |
| Current liabilities total | 42.87 |
| Balance sheet total (liabilities) | 123.51 |
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.