Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 63.01 |
| Employee benefit expenses | -37.76 |
| Total depreciation | -3.05 |
| EBIT | 22.20 |
| Other financial expenses | -0.02 |
| Pre-tax profit | 22.18 |
| Income taxes | -5.98 |
| Net earnings | 16.20 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 10.47 |
| Tangible assets total | 10.47 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 9.84 |
| Inventories total | 9.84 |
| Current trade debtors | 32.21 |
| Current other receivables | 17.00 |
| Short term receivables total | 49.21 |
| Cash and bank deposits | 31.20 |
| Cash and cash equivalents | 31.20 |
| Balance sheet total (assets) | 100.72 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | 16.20 |
| Shareholders equity total | 66.20 |
| Provisions | 0.07 |
| Non-current liabilities total | |
| Current trade creditors | 20.82 |
| Short-term deferred tax liabilities | 5.91 |
| Other non-interest bearing current liabilities | 7.72 |
| Current liabilities total | 34.45 |
| Balance sheet total (liabilities) | 100.72 |
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.