Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 2 036.79 |
| External services | - 676.55 |
| Gross profit | 1 360.24 |
| Employee benefit expenses | -1 763.13 |
| EBIT | - 402.89 |
| Other financial income | 11.65 |
| Other financial expenses | -6.95 |
| Pre-tax profit | - 398.19 |
| Income taxes | 0.97 |
| Net earnings | - 397.22 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 106.77 |
| Inventories total | 106.77 |
| Current trade debtors | 24.92 |
| Short term receivables total | 24.92 |
| Cash and bank deposits | 84.50 |
| Cash and cash equivalents | 84.50 |
| Balance sheet total (assets) | 216.19 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 80.00 |
| Retained earnings | -89.22 |
| Profit of the financial year | - 397.22 |
| Shareholders equity total | - 406.45 |
| Non-current liabilities total | |
| Current trade creditors | 133.97 |
| Current owed to group member | 144.66 |
| Other non-interest bearing current liabilities | 344.01 |
| Current liabilities total | 622.63 |
| Balance sheet total (liabilities) | 216.19 |
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.