SHAMBALLA JEWELS A/S — Credit Rating and Financial Key Figures
CVR number: 28495293
Ny Østergade 7, 1101 København K
accounting@shamballajewels.com
tel: 33365959
Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 23 792.00 | 21 314.00 |
| Employee benefit expenses | -14 326.00 | -16 736.00 |
| Total depreciation | -1 623.00 | |
| EBIT | 7 843.00 | 4 578.00 |
| Other financial income | 749.00 | 441.00 |
| Other financial expenses | -1 054.00 | -1 916.00 |
| Pre-tax profit | 7 538.00 | 1 397.00 |
| Income taxes | -2 136.00 | -1 369.00 |
| Net earnings | 5 402.00 | 28.00 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Development expenditure | 1 898.00 | 2 446.00 |
| Intangible assets total | 1 898.00 | 2 446.00 |
| Buildings | 1 108.00 | 3 408.00 |
| Machinery and equipment | 1 621.00 | 1 328.00 |
| Tangible assets total | 2 729.00 | 4 736.00 |
| Other receivables | 545.00 | 580.00 |
| Investments total | 545.00 | 580.00 |
| Long term receivables total | ||
| Raw materials and consumables | 19 488.00 | |
| Finished products/goods | 41 755.00 | 26 725.00 |
| Inventories total | 41 755.00 | 46 213.00 |
| Current trade debtors | 7 708.00 | 9 696.00 |
| Prepayments and accrued income | 866.00 | 607.00 |
| Current other receivables | 419.00 | 912.00 |
| Current deferred tax assets | 368.00 | 591.00 |
| Short term receivables total | 9 361.00 | 11 806.00 |
| Cash and bank deposits | 10 523.00 | 4 718.00 |
| Cash and cash equivalents | 10 523.00 | 4 718.00 |
| Balance sheet total (assets) | 66 811.00 | 70 499.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 502.00 | 502.00 |
| Shares repurchased | 4 000.00 | |
| Retained earnings | 41 042.00 | 46 403.00 |
| Profit of the financial year | 5 402.00 | 28.00 |
| Shareholders equity total | 50 946.00 | 46 933.00 |
| Provisions | 513.00 | 487.00 |
| Non-current loans from credit institutions | 5 000.00 | 5 000.00 |
| Non-current liabilities total | 5 000.00 | 5 000.00 |
| Current loans from credit institutions | 180.00 | 6 000.00 |
| Advances received | 768.00 | 1 065.00 |
| Current trade creditors | 5 062.00 | 6 675.00 |
| Current owed to participating | 276.00 | 227.00 |
| Short-term deferred tax liabilities | 2 389.00 | 1 320.00 |
| Other non-interest bearing current liabilities | 1 677.00 | 2 792.00 |
| Current liabilities total | 10 352.00 | 18 079.00 |
| Balance sheet total (liabilities) | 66 811.00 | 70 499.00 |
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.