Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 484.97 |
| Purchases during the financial year | -42.64 |
| External services | - 204.24 |
| Gross profit | 238.10 |
| Employee benefit expenses | - 210.64 |
| Total depreciation | -11.93 |
| EBIT | 15.53 |
| Other financial income | 0.02 |
| Other financial expenses | -2.32 |
| Pre-tax profit | 13.23 |
| Income taxes | -2.92 |
| Net earnings | 10.32 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 24.16 |
| Tangible assets total | 24.16 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current deferred tax assets | 7.70 |
| Short term receivables total | 7.70 |
| Cash and bank deposits | 61.64 |
| Cash and cash equivalents | 61.64 |
| Balance sheet total (assets) | 93.51 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 125.00 |
| Retained earnings | - 185.21 |
| Profit of the financial year | 10.32 |
| Shareholders equity total | -49.89 |
| Non-current liabilities total | |
| Current owed to participating | 57.22 |
| Other non-interest bearing current liabilities | 86.18 |
| Current liabilities total | 143.40 |
| Balance sheet total (liabilities) | 93.51 |
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.