Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 533.00 |
| Employee benefit expenses | - 870.83 |
| Total depreciation | - 102.58 |
| EBIT | - 440.42 |
| Other financial expenses | -4.79 |
| Pre-tax profit | - 445.21 |
| Income taxes | 95.72 |
| Net earnings | - 349.49 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 616.78 |
| Tangible assets total | 616.78 |
| Other receivables | 137.50 |
| Investments total | 137.50 |
| Long term receivables total | |
| Finished products/goods | 207.00 |
| Inventories total | 207.00 |
| Current trade debtors | 192.29 |
| Current deferred tax assets | 95.72 |
| Short term receivables total | 288.02 |
| Balance sheet total (assets) | 1 249.30 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | - 349.49 |
| Shareholders equity total | - 299.49 |
| Non-current liabilities total | |
| Current loans from credit institutions | 44.47 |
| Current trade creditors | 131.90 |
| Other non-interest bearing current liabilities | 1 372.42 |
| Current liabilities total | 1 548.79 |
| Balance sheet total (liabilities) | 1 249.30 |
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.