Best Solution Import ApS
CVR number: 37240346
Klamsagervej 35, 8230 Åbyhøj
info@bsimport.dk
www.bsimport.dk
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -0.28 | 175.48 | 201.50 | 715.87 |
| Wages and salaries | - 365.97 | |||
| Employee benefit expenses | - 165.70 | - 299.80 | ||
| Other operating expenses | - 277.62 | |||
| Total depreciation | -1.60 | -3.20 | ||
| EBIT | - 167.58 | - 127.52 | 201.50 | 72.28 |
| Other financial expenses | -0.01 | -0.10 | ||
| Pre-tax profit | - 167.58 | - 127.62 | 201.50 | 72.28 |
| Income taxes | -15.90 | |||
| Net earnings | - 167.58 | - 127.62 | 201.50 | 56.38 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 14.40 | 11.20 | 11.20 | 11.20 |
| Tangible assets total | 14.40 | 11.20 | 11.20 | 11.20 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 4.36 | 201.50 | 704.52 | |
| Current other receivables | 4.36 | |||
| Short term receivables total | 4.36 | 201.50 | 708.88 | |
| Other current investments | 92.00 | |||
| Cash and bank deposits | 6.29 | 43.85 | 94.23 | 2.23 |
| Cash and cash equivalents | 6.29 | 43.85 | 94.23 | 94.23 |
| Balance sheet total (assets) | 20.69 | 59.41 | 306.93 | 814.30 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 167.58 | - 295.20 | -93.70 | |
| Profit of the financial year | - 167.58 | - 127.62 | 201.50 | 56.38 |
| Shareholders equity total | - 117.58 | - 245.20 | -43.70 | 12.67 |
| Non-current deferred tax liabilities | 15.90 | |||
| Non-current liabilities total | 15.90 | |||
| Current owed to participating | 101.50 | 300.25 | 704.30 | |
| Other non-interest bearing current liabilities | 138.27 | 203.11 | 50.38 | 81.42 |
| Current liabilities total | 138.27 | 304.61 | 350.63 | 785.73 |
| Balance sheet total (liabilities) | 20.69 | 59.41 | 306.93 | 814.30 |
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.