Produktionsselskabet af 30. juni 2015 ApS — Credit Rating and Financial Key Figures
CVR number: 36948906
Grønnevej 20, 6360 Tinglev
thomas@brogaards-bageri.dk
tel: 74644009
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 996.08 | 2 279.19 | 2 536.07 |
Employee benefit expenses | -1 897.73 | -2 086.31 | -2 416.19 |
Total depreciation | -94.17 | -99.63 | - 107.27 |
EBIT | 4.18 | 93.26 | 12.61 |
Other financial income | 51.24 | 0.39 | 36.02 |
Other financial expenses | -26.76 | -40.27 | -36.35 |
Pre-tax profit | 28.66 | 53.38 | 12.28 |
Income taxes | -6.30 | -11.83 | -2.73 |
Net earnings | 22.36 | 41.55 | 9.55 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 646.74 | 612.62 | 505.35 |
Tangible assets total | 646.74 | 612.62 | 505.35 |
Other receivables | 177.50 | 177.50 | 177.50 |
Investments total | 177.50 | 177.50 | 177.50 |
Long term receivables total | |||
Raw materials and consumables | 280.09 | 208.25 | 243.70 |
Inventories total | 280.09 | 208.25 | 243.70 |
Current trade debtors | 90.50 | 225.05 | 88.93 |
Current amounts owed by group member comp. | 313.19 | 331.11 | 338.34 |
Prepayments and accrued income | 7.43 | ||
Current other receivables | 9.00 | 9.00 | |
Short term receivables total | 403.69 | 572.59 | 436.26 |
Balance sheet total (assets) | 1 508.02 | 1 570.95 | 1 362.81 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 |
Shares repurchased | 260.20 | ||
Retained earnings | 186.75 | 209.11 | -9.55 |
Profit of the financial year | 22.36 | 41.55 | 9.55 |
Shareholders equity total | 259.10 | 300.65 | 310.20 |
Provisions | 33.87 | 45.70 | 45.90 |
Non-current liabilities total | |||
Current loans from credit institutions | 727.74 | 693.65 | 544.00 |
Current trade creditors | 127.71 | 123.79 | 91.88 |
Current owed to group member | 24.68 | 20.04 | |
Short-term deferred tax liabilities | 2.53 | ||
Other non-interest bearing current liabilities | 334.92 | 387.12 | 368.29 |
Current liabilities total | 1 215.05 | 1 224.60 | 1 006.71 |
Balance sheet total (liabilities) | 1 508.02 | 1 570.95 | 1 362.81 |
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.