Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -45.42 |
| Employee benefit expenses | - 134.65 |
| EBIT | - 180.07 |
| Other financial expenses | -5.73 |
| Pre-tax profit | - 185.80 |
| Income taxes | 40.29 |
| Net earnings | - 145.50 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 37.41 |
| Current other receivables | 24.45 |
| Current deferred tax assets | 29.95 |
| Short term receivables total | 91.82 |
| Cash and bank deposits | 18.71 |
| Cash and cash equivalents | 18.71 |
| Balance sheet total (assets) | 110.53 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 1.00 |
| Other reserves | 25.00 |
| Retained earnings | 56.65 |
| Profit of the financial year | - 145.50 |
| Shareholders equity total | -62.85 |
| Non-current liabilities total | |
| Current trade creditors | 53.05 |
| Current owed to participating | 15.43 |
| Short-term deferred tax liabilities | 21.04 |
| Other non-interest bearing current liabilities | 83.86 |
| Current liabilities total | 173.38 |
| Balance sheet total (liabilities) | 110.53 |
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.