Income statement (kDKK)
| 2017 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 3 972.18 |
| Employee benefit expenses | -2 151.97 |
| Total depreciation | -54.16 |
| EBIT | 1 766.05 |
| Other financial expenses | -28.24 |
| Pre-tax profit | 1 737.81 |
| Income taxes | - 391.83 |
| Net earnings | 1 345.97 |
Assets (kDKK)
| 2017 | |
|---|---|
| Intangible assets total | |
| Buildings | 24.17 |
| Machinery and equipment | 550.05 |
| Tangible assets total | 574.22 |
| Other receivables | 36.00 |
| Investments total | 36.00 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 768.57 |
| Short term receivables total | 768.57 |
| Cash and bank deposits | 1 583.02 |
| Cash and cash equivalents | 1 583.02 |
| Balance sheet total (assets) | 2 961.81 |
Equity and liabilities (kDKK)
| 2017 | |
|---|---|
| Share capital | 50.00 |
| Shares repurchased | 500.00 |
| Retained earnings | - 500.00 |
| Profit of the financial year | 1 345.97 |
| Shareholders equity total | 1 395.97 |
| Provisions | 22.54 |
| Non-current loans from credit institutions | 144.86 |
| Non-current liabilities total | 144.86 |
| Current loans from credit institutions | 26.00 |
| Current trade creditors | 454.67 |
| Current owed to participating | 48.41 |
| Short-term deferred tax liabilities | 369.29 |
| Other non-interest bearing current liabilities | 500.06 |
| Current liabilities total | 1 398.44 |
| Balance sheet total (liabilities) | 2 961.81 |
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.