Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 486.82 |
| Employee benefit expenses | - 434.97 |
| Total depreciation | -12.01 |
| EBIT | 39.84 |
| Other financial expenses | -0.94 |
| Pre-tax profit | 38.90 |
| Income taxes | -10.15 |
| Net earnings | 28.75 |
Assets (kDKK)
| 2016 | |
|---|---|
| Goodwill | 8.00 |
| Intangible assets total | 8.00 |
| Machinery and equipment | 24.00 |
| Tangible assets total | 24.00 |
| Other receivables | 71.20 |
| Investments total | 71.20 |
| Long term receivables total | |
| Raw materials and consumables | 25.31 |
| Inventories total | 25.31 |
| Current trade debtors | 27.63 |
| Short term receivables total | 27.63 |
| Cash and bank deposits | 55.81 |
| Cash and cash equivalents | 55.81 |
| Balance sheet total (assets) | 211.96 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | 28.75 |
| Shareholders equity total | 78.75 |
| Provisions | 5.15 |
| Non-current liabilities total | |
| Current owed to participating | 0.06 |
| Short-term deferred tax liabilities | 4.99 |
| Other non-interest bearing current liabilities | 123.00 |
| Current liabilities total | 128.05 |
| Balance sheet total (liabilities) | 211.96 |
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.