Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 84.89 |
| EBIT | 84.89 |
| Other financial expenses | 0.86 |
| Pre-tax profit | 84.03 |
| Income taxes | -18.63 |
| Net earnings | 65.40 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 50.00 |
| Inventories total | 50.00 |
| Current trade debtors | 50.21 |
| Current other receivables | 1.00 |
| Short term receivables total | 51.21 |
| Cash and bank deposits | 15.79 |
| Cash and cash equivalents | 15.79 |
| Balance sheet total (assets) | 117.00 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 1.00 |
| Other reserves | 24.00 |
| Retained earnings | -24.00 |
| Profit of the financial year | 65.40 |
| Shareholders equity total | 66.40 |
| Non-current liabilities total | |
| Current trade creditors | 21.07 |
| Short-term deferred tax liabilities | 19.30 |
| Other non-interest bearing current liabilities | 10.22 |
| Current liabilities total | 50.60 |
| Balance sheet total (liabilities) | 117.00 |
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.