Selskabet af 20-09-2012 ApS
CVR number: 34709068
Smedeholm 13 B, 2730 Herlev
info@hostsolutions.dk
tel: 70227774
www.hostsolutions.dk
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 412.21 | 135.85 | 505.65 |
Total depreciation | -92.68 | -63.45 | -70.28 |
EBIT | 319.54 | 72.40 | 575.93 |
Other financial income | 0.35 | 0.60 | 0.30 |
Reduction non-current investment assets | -0.07 | -23.06 | -6.67 |
Pre-tax profit | 319.81 | 49.94 | 569.57 |
Income taxes | -68.13 | 126.91 | - 125.31 |
Net earnings | 251.68 | 176.85 | 444.26 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 251.21 | 163.99 | |
Tangible assets total | 251.21 | 163.99 | |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 2 564.56 | 1 690.98 | 1 708.23 |
Current amounts owed by group member comp. | 569.96 | ||
Current other receivables | 25.49 | 21.00 | |
Short term receivables total | 2 564.56 | 1 716.47 | 2 299.19 |
Cash and bank deposits | 16.31 | 21.41 | 3.56 |
Cash and cash equivalents | 16.31 | 21.41 | 3.56 |
Balance sheet total (assets) | 2 832.08 | 1 901.88 | 2 302.75 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 |
Retained earnings | 329.41 | 581.09 | 757.94 |
Profit of the financial year | 251.68 | 176.85 | 444.26 |
Shareholders equity total | 661.09 | 837.94 | 1 282.20 |
Non-current owed to group member | 532.71 | 71.13 | |
Non-current other liabilities | 1 145.66 | 665.07 | |
Non-current deferred tax liabilities | 68.13 | 10.35 | 125.31 |
Non-current liabilities total | 1 746.50 | 746.55 | 125.31 |
Current trade creditors | 257.45 | 281.75 | 261.94 |
Short-term deferred tax liabilities | 124.52 | 65.74 | |
Other non-interest bearing current liabilities | 42.52 | 35.64 | 567.56 |
Current liabilities total | 424.49 | 317.39 | 895.25 |
Balance sheet total (liabilities) | 2 832.08 | 1 901.88 | 2 302.75 |
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.