Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 217.14 |
| Employee benefit expenses | - 123.74 |
| Total depreciation | -10.30 |
| EBIT | 83.09 |
| Other financial expenses | -0.10 |
| Pre-tax profit | 83.00 |
| Income taxes | -18.26 |
| Net earnings | 64.74 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 92.70 |
| Tangible assets total | 92.70 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 84.95 |
| Short term receivables total | 84.95 |
| Balance sheet total (assets) | 177.65 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 0.00 |
| Other reserves | 50.00 |
| Retained earnings | -50.00 |
| Profit of the financial year | 64.74 |
| Shareholders equity total | 64.74 |
| Provisions | 3.40 |
| Non-current loans from credit institutions | 31.26 |
| Non-current trade creditors | 15.00 |
| Non-current other liabilities | -46.26 |
| Non-current deferred tax liabilities | 14.86 |
| Non-current liabilities total | 14.86 |
| Other non-interest bearing current liabilities | 94.65 |
| Current liabilities total | 94.65 |
| Balance sheet total (liabilities) | 177.65 |
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.