Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 2 450.39 | |
Employee benefit expenses | -1 004.68 | |
Other operating expenses | - 389.72 | -1 814.70 |
Total depreciation | -1 602.48 | |
EBIT | - 546.49 | -1 814.70 |
Other financial income | 1 034.70 | |
Other financial expenses | -2 226.82 | |
Pre-tax profit | -1 738.61 | -1 814.70 |
Income taxes | 373.81 | |
Net earnings | -1 364.80 | -1 814.70 |
Assets (kDKK)
2016 | |
---|---|
Intangible rights | 82.28 |
Intangible assets total | 82.28 |
Land and waters | 17 480.47 |
Buildings | 14 423.91 |
Tangible assets total | 31 904.38 |
Investments total | |
Non-current loans receivable | 75.06 |
Long term receivables total | 75.06 |
Semifinished products | 456.64 |
Raw materials and consumables | 1 038.01 |
Finished products/goods | 2 178.00 |
Inventories total | 3 672.65 |
Current trade debtors | 142.23 |
Prepayments and accrued income | 1.68 |
Current other receivables | 214.53 |
Short term receivables total | 358.44 |
Cash and bank deposits | 52.15 |
Cash and cash equivalents | 52.15 |
Balance sheet total (assets) | 36 144.96 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 200.00 | 200.00 |
Share premium account | 3 192.52 | |
Retained earnings | - 213.03 | 1 614.70 |
Profit of the financial year | -1 364.80 | -1 814.70 |
Shareholders equity total | 1 814.70 | |
Provisions | 2 418.00 | |
Non-current loans from credit institutions | 14 531.78 | |
Non-current leasing loans | 7 889.03 | |
Non-current other liabilities | 1 199.92 | |
Non-current liabilities total | 23 620.72 | |
Current loans from credit institutions | 7 309.49 | |
Current trade creditors | 875.27 | |
Current owed to participating | 61.05 | |
Other non-interest bearing current liabilities | 45.71 | |
Current liabilities total | 8 291.53 | |
Balance sheet total (liabilities) | 36 144.96 |
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.