IZEELIGHT ApS
CVR number: 35876022
Skodsborg Strandvej 164, 2942 Skodsborg
bernt@wagonblast.com
tel: 22115591
Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 21.57 | 2.65 | 7.60 |
| External services | -2.36 | -10.42 | -0.58 |
| Gross profit | 19.21 | -7.77 | 7.02 |
| Total depreciation | -29.60 | ||
| EBIT | 19.21 | -7.77 | -22.58 |
| Other financial expenses | -3.23 | -0.17 | -0.20 |
| Pre-tax profit | 15.98 | -7.95 | -22.79 |
| Income taxes | -3.50 | ||
| Net earnings | 12.48 | -7.95 | -22.79 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 266.66 | 349.16 | |
| Current other receivables | 375.00 | 448.61 | 422.77 |
| Short term receivables total | 641.66 | 797.77 | 422.77 |
| Cash and bank deposits | 0.70 | 0.06 | 0.16 |
| Cash and cash equivalents | 0.70 | 0.06 | 0.16 |
| Balance sheet total (assets) | 642.36 | 797.83 | 422.93 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 555.50 | 583.25 | 583.25 |
| Other reserves | 104.25 | - 270.75 | |
| Retained earnings | 21.84 | 34.32 | 26.38 |
| Profit of the financial year | 12.48 | -7.95 | -22.79 |
| Shareholders equity total | 589.82 | 713.88 | 316.09 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 10.21 | ||
| Other non-interest bearing current liabilities | 42.33 | 83.95 | 106.84 |
| Current liabilities total | 52.54 | 83.95 | 106.84 |
| Balance sheet total (liabilities) | 642.36 | 797.83 | 422.93 |
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.