Selskabet af 28. maj 2019 ApS — Credit Rating and Financial Key Figures
CVR number: 31606942
Rugvænget 8, 4100 Ringsted
tel: 38193647
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 3 257.88 | 3 783.16 | 3 210.93 |
Employee benefit expenses | -2 940.55 | -3 561.03 | -3 873.13 |
Other operating expenses | -0.95 | -0.51 | -52.58 |
Total depreciation | -84.67 | - 114.38 | - 109.69 |
EBIT | 231.72 | 107.25 | - 824.47 |
Other financial income | 7.35 | 5.96 | 2.72 |
Other financial expenses | -61.20 | -69.99 | -84.97 |
Pre-tax profit | 177.86 | 43.22 | - 906.73 |
Income taxes | -40.06 | -10.33 | 198.76 |
Net earnings | 137.80 | 32.88 | - 707.96 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 291.29 | ||
Machinery and equipment | 568.39 | 479.76 | 1 006.70 |
Tangible assets total | 568.39 | 479.76 | 1 297.99 |
Investments total | |||
Long term receivables total | |||
Finished products/goods | 1 305.59 | 1 641.95 | 2 602.31 |
Inventories total | 1 305.59 | 1 641.95 | 2 602.31 |
Current trade debtors | 2 446.67 | 2 680.03 | 3 131.42 |
Prepayments and accrued income | 28.13 | 35.91 | 34.36 |
Current other receivables | 210.97 | 859.63 | 370.76 |
Current deferred tax assets | 182.49 | 172.16 | 370.92 |
Short term receivables total | 2 868.26 | 3 747.73 | 3 907.47 |
Cash and bank deposits | 29.75 | ||
Cash and cash equivalents | 29.75 | ||
Balance sheet total (assets) | 4 742.24 | 5 869.44 | 7 837.51 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 |
Retained earnings | - 819.38 | - 681.57 | - 648.69 |
Profit of the financial year | 137.80 | 32.88 | - 707.96 |
Shareholders equity total | - 556.57 | - 523.69 | -1 231.65 |
Non-current leasing loans | 282.83 | 148.56 | 559.88 |
Non-current liabilities total | 282.83 | 148.56 | 559.88 |
Current loans from credit institutions | 715.22 | 956.95 | 1 733.93 |
Current trade creditors | 3 851.97 | 4 445.52 | 6 117.99 |
Other non-interest bearing current liabilities | 448.79 | 842.11 | 657.37 |
Current liabilities total | 5 015.98 | 6 244.58 | 8 509.29 |
Balance sheet total (liabilities) | 4 742.24 | 5 869.44 | 7 837.51 |
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.