Income statement (kDKK)
| 2017 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 235.80 |
| Change in finished goods inventory | -5.18 |
| Purchases during the financial year | - 100.31 |
| External services | -4.42 |
| Gross profit | 125.90 |
| Wages and salaries | -37.89 |
| Other operating expenses | -78.04 |
| Total depreciation | -7.33 |
| EBIT | 2.64 |
| Other financial expenses | -0.35 |
| Pre-tax profit | 2.29 |
| Income taxes | -0.43 |
| Net earnings | 1.86 |
Assets (kDKK)
| 2017 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 24.67 |
| Tangible assets total | 24.67 |
| Investments total | |
| Long term receivables total | |
| Raw materials and consumables | 5.18 |
| Inventories total | 5.18 |
| Current other receivables | 1.92 |
| Short term receivables total | 1.92 |
| Cash and bank deposits | 5.45 |
| Cash and cash equivalents | 5.45 |
| Balance sheet total (assets) | 37.21 |
Equity and liabilities (kDKK)
| 2017 | |
|---|---|
| Share capital | 0.80 |
| Profit of the financial year | 1.86 |
| Shareholders equity total | 2.66 |
| Non-current liabilities total | |
| Current owed to participating | 5.97 |
| Short-term deferred tax liabilities | 0.43 |
| Other non-interest bearing current liabilities | 28.15 |
| Current liabilities total | 34.55 |
| Balance sheet total (liabilities) | 37.21 |
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.