Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 262.03 | 243.01 |
Employee benefit expenses | - 255.29 | - 200.00 |
EBIT | 6.74 | 43.01 |
Other financial expenses | -0.10 | -2.17 |
Pre-tax profit | 6.64 | 40.84 |
Net earnings | 6.64 | 40.84 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Intangible assets total | ||
Tangible assets total | ||
Investments total | ||
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 19.69 | |
Prepayments and accrued income | 3.04 | 3.01 |
Current other receivables | 75.09 | |
Short term receivables total | 3.04 | 97.79 |
Cash and bank deposits | 455.61 | 347.04 |
Cash and cash equivalents | 455.61 | 347.04 |
Balance sheet total (assets) | 458.65 | 444.83 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 147.00 | 147.00 |
Retained earnings | 236.62 | 243.26 |
Profit of the financial year | 6.64 | 40.84 |
Shareholders equity total | 390.26 | 431.10 |
Non-current liabilities total | ||
Other non-interest bearing current liabilities | 68.39 | 13.74 |
Current liabilities total | 68.39 | 13.74 |
Balance sheet total (liabilities) | 458.65 | 444.83 |
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.