Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -36.92 |
| Employee benefit expenses | -0.98 |
| Total depreciation | -40.90 |
| EBIT | -76.85 |
| Other financial expenses | - 126.60 |
| Pre-tax profit | - 203.44 |
| Income taxes | -53.26 |
| Net earnings | - 256.70 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Land and waters | 2 335.20 |
| Tangible assets total | 2 335.20 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 7.50 |
| Current other receivables | 38.92 |
| Short term receivables total | 46.42 |
| Balance sheet total (assets) | 2 381.62 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 500.00 |
| Asset revaluation reserve | 649.50 |
| Retained earnings | - 365.27 |
| Profit of the financial year | - 256.70 |
| Shareholders equity total | 527.52 |
| Non-current loans from credit institutions | 733.33 |
| Non-current liabilities total | 733.33 |
| Current loans from credit institutions | 867.60 |
| Current owed to group member | 231.35 |
| Other non-interest bearing current liabilities | 21.82 |
| Current liabilities total | 1 120.77 |
| Balance sheet total (liabilities) | 2 381.62 |
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.