Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 665.43 |
| Total depreciation | - 344.49 |
| EBIT | 320.95 |
| Other financial expenses | -50.00 |
| Pre-tax profit | 270.95 |
| Income taxes | -59.59 |
| Net earnings | 211.35 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Land and waters | 3 051.65 |
| Machinery and equipment | 1 354.18 |
| Tangible assets total | 4 405.84 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 1.44 |
| Cash and cash equivalents | 1.44 |
| Balance sheet total (assets) | 4 407.28 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 80.00 |
| Shares repurchased | 301.73 |
| Retained earnings | - 211.35 |
| Profit of the financial year | 211.35 |
| Shareholders equity total | 381.74 |
| Provisions | 210.18 |
| Non-current other liabilities | 1 478.72 |
| Non-current liabilities total | 1 478.72 |
| Current loans from credit institutions | 500.00 |
| Current owed to group member | 533.20 |
| Short-term deferred tax liabilities | 99.79 |
| Other non-interest bearing current liabilities | 1 203.65 |
| Current liabilities total | 2 336.64 |
| Balance sheet total (liabilities) | 4 407.28 |
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.