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.