ENTREPRENØRFIRMAET OLLERUP A/S — Credit Rating and Financial Key Figures
CVR number: 43359010
Toftegårdsvej 18, Hjulby 5800 Nyborg
mail@munck-gruppen.dk
tel: 63313535
Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | 136 426.65 | 98 132.75 |
Other operating income | 61.18 | 601.86 |
Costs of manufacturing | -85 614.21 | -61 510.52 |
External services | -15 583.61 | -3 028.29 |
Gross profit | 35 290.00 | 34 195.81 |
Employee benefit expenses | -37 226.02 | -29 162.95 |
Total depreciation | -1 068.86 | - 909.96 |
EBIT | -3 004.87 | 4 122.89 |
Other financial income | 20.06 | 17.93 |
Other financial expenses | -4.69 | - 294.53 |
Pre-tax profit | -2 989.51 | 3 846.29 |
Income taxes | 652.32 | - 839.56 |
Net earnings | -2 337.19 | 3 006.73 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Intangible assets total | ||
Machinery and equipment | 2 840.32 | |
Tangible assets total | 2 840.32 | |
Other non-current investments | 6.02 | |
Investments total | 6.02 | |
Long term receivables total | ||
Finished products/goods | 144.11 | |
Inventories total | 144.11 | |
Current trade debtors | 28 366.50 | 1 348.63 |
Current amounts owed by group member comp. | 62.21 | 11 234.91 |
Prepayments and accrued income | 846.08 | |
Current other receivables | 2 859.68 | 6.34 |
Current deferred tax assets | 52.36 | 89.88 |
Short term receivables total | 32 186.84 | 12 679.76 |
Cash and bank deposits | 1 575.73 | 2 788.80 |
Cash and cash equivalents | 1 575.73 | 2 788.80 |
Balance sheet total (assets) | 36 753.03 | 15 468.55 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 600.00 | 600.00 |
Shares repurchased | 1 000.00 | 12 238.30 |
Retained earnings | 11 568.75 | -3 006.73 |
Profit of the financial year | -2 337.19 | 3 006.73 |
Shareholders equity total | 10 831.56 | 12 838.30 |
Provisions | 1 619.02 | 0.00 |
Non-current liabilities total | ||
Current trade creditors | 11 010.05 | 81.79 |
Current owed to group member | 50.44 | |
Short-term deferred tax liabilities | 2 548.46 | |
Other non-interest bearing current liabilities | 6 932.95 | |
Accruals and deferred income | 6 309.00 | |
Current liabilities total | 24 302.44 | 2 630.26 |
Balance sheet total (liabilities) | 36 753.03 | 15 468.55 |
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.