SC af 9. oktober 2018 A/S
CVR number: 12944136
Kollens Møllevej 30, Stjær 8464 Galten
tel: 86950678
Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 3 166.46 | 2 071.57 |
Employee benefit expenses | -2 777.69 | -2 208.06 |
Total depreciation | - 185.36 | - 130.11 |
EBIT | 203.41 | - 266.60 |
Other financial income | 2.93 | 5.24 |
Other financial expenses | - 200.29 | - 211.15 |
Pre-tax profit | 6.05 | - 472.51 |
Income taxes | -23.04 | 115.96 |
Net earnings | -16.99 | - 356.55 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Goodwill | 77.33 | |
Intangible assets total | 77.33 | |
Machinery and equipment | 427.23 | 633.67 |
Tangible assets total | 427.23 | 633.67 |
Investments total | ||
Long term receivables total | ||
Finished products/goods | 2 218.90 | 2 278.23 |
Inventories total | 2 218.90 | 2 278.23 |
Current trade debtors | 2 992.65 | 2 768.60 |
Prepayments and accrued income | 49.36 | |
Current other receivables | 50.97 | 48.32 |
Current deferred tax assets | 68.75 | 184.71 |
Short term receivables total | 3 112.37 | 3 050.98 |
Other current investments | 11.12 | 13.08 |
Cash and bank deposits | 3.66 | 0.17 |
Cash and cash equivalents | 14.78 | 13.24 |
Balance sheet total (assets) | 5 773.29 | 6 053.46 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 500.00 | 500.00 |
Retained earnings | 765.17 | 748.18 |
Profit of the financial year | -16.99 | - 356.55 |
Shareholders equity total | 1 248.18 | 891.63 |
Non-current loans from credit institutions | 182.59 | |
Non-current liabilities total | 182.59 | |
Current loans from credit institutions | 2 037.22 | 2 382.93 |
Current trade creditors | 493.37 | 562.35 |
Current owed to group member | 96.23 | 90.87 |
Other non-interest bearing current liabilities | 1 898.29 | 1 943.07 |
Current liabilities total | 4 525.10 | 4 979.23 |
Balance sheet total (liabilities) | 5 773.29 | 6 053.46 |
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.