AM SALES & MARKETING ApS
CVR number: 31181607
Boulevarden 30, 9000 Aalborg
mike@amsales.dk
tel: 61401141
Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 5 044.03 | 3 353.37 |
Employee benefit expenses | -8 174.84 | -6 274.80 |
Total depreciation | -22.36 | -19.15 |
EBIT | -3 153.16 | -2 940.58 |
Other financial income | 336.25 | 119.86 |
Other financial expenses | -39.50 | -17.61 |
Pre-tax profit | -2 856.42 | -2 838.33 |
Income taxes | 6.99 | 19.12 |
Net earnings | -2 849.43 | -2 819.21 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Intangible assets total | ||
Buildings | 26.67 | 13.33 |
Machinery and equipment | 21.70 | 15.88 |
Tangible assets total | 48.36 | 29.22 |
Investments total | ||
Non-current other receivables | 507.58 | 276.81 |
Long term receivables total | 507.58 | 276.81 |
Inventories total | ||
Current trade debtors | 2 140.56 | 1 009.36 |
Current amounts owed by group member comp. | 820.75 | |
Prepayments and accrued income | 7.47 | |
Current other receivables | 658.49 | 52.17 |
Current deferred tax assets | 549.49 | 647.70 |
Short term receivables total | 4 169.30 | 1 716.69 |
Other current investments | 8.10 | 7.21 |
Cash and bank deposits | 395.58 | 568.63 |
Cash and cash equivalents | 403.68 | 575.85 |
Balance sheet total (assets) | 5 128.92 | 2 598.56 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 250.00 | 250.00 |
Retained earnings | 2 865.17 | 15.75 |
Profit of the financial year | -2 849.43 | -2 819.21 |
Shareholders equity total | 265.75 | -2 553.46 |
Non-current liabilities total | ||
Current trade creditors | 121.20 | 97.20 |
Current owed to group member | 3 474.58 | |
Short-term deferred tax liabilities | 10.59 | 0.11 |
Other non-interest bearing current liabilities | 4 731.39 | 1 580.14 |
Current liabilities total | 4 863.18 | 5 152.02 |
Balance sheet total (liabilities) | 5 128.92 | 2 598.56 |
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.