Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 482.38 |
| Employee benefit expenses | - 368.91 |
| Total depreciation | -8.75 |
| EBIT | 104.73 |
| Other financial expenses | -2.92 |
| Pre-tax profit | 101.81 |
| Income taxes | -22.75 |
| Net earnings | 79.06 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 26.25 |
| Tangible assets total | 26.25 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 103.38 |
| Current other receivables | 5.52 |
| Short term receivables total | 108.90 |
| Cash and bank deposits | 115.75 |
| Cash and cash equivalents | 115.75 |
| Balance sheet total (assets) | 250.90 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | 79.06 |
| Shareholders equity total | 129.06 |
| Non-current liabilities total | |
| Current trade creditors | 5.00 |
| Short-term deferred tax liabilities | 22.75 |
| Other non-interest bearing current liabilities | 94.09 |
| Current liabilities total | 121.84 |
| Balance sheet total (liabilities) | 250.90 |
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.