SCHWARTZ TAG ApS — Credit Rating and Financial Key Figures
CVR number: 35205853
Edelsvej 1 C, 6700 Esbjerg
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 840.11 | 1 985.99 | -60.21 |
Employee benefit expenses | -1 396.96 | -1 326.95 | -0.56 |
Total depreciation | -67.20 | -84.18 | |
EBIT | 375.95 | 574.86 | -60.77 |
Other financial income | 0.10 | 3.04 | 4.16 |
Other financial expenses | -4.57 | -9.47 | -1.05 |
Pre-tax profit | 371.48 | 568.44 | -56.54 |
Income taxes | -82.19 | - 125.06 | |
Net earnings | 289.29 | 443.38 | -56.54 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 121.17 | ||
Tangible assets total | 121.17 | ||
Other receivables | 12.60 | -0.00 | |
Investments total | 12.60 | -0.00 | |
Non-current loans receivable | 50.00 | ||
Long term receivables total | 50.00 | ||
Raw materials and consumables | 104.84 | ||
Inventories total | 104.84 | ||
Current trade debtors | 108.90 | 176.72 | 1.92 |
Current amounts owed by group member comp. | 370.33 | ||
Prepayments and accrued income | 92.83 | ||
Current other receivables | 81.64 | 428.15 | 56.45 |
Short term receivables total | 283.37 | 604.87 | 428.71 |
Cash and bank deposits | 591.98 | 804.63 | 16.05 |
Cash and cash equivalents | 591.98 | 804.63 | 16.05 |
Balance sheet total (assets) | 1 163.97 | 1 409.50 | 444.76 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 |
Shares repurchased | 150.00 | 500.00 | |
Retained earnings | 183.39 | -27.32 | 416.06 |
Profit of the financial year | 289.29 | 443.38 | -56.54 |
Shareholders equity total | 702.68 | 996.06 | 439.52 |
Provisions | 20.44 | ||
Non-current liabilities total | |||
Current trade creditors | 13.00 | 218.21 | 4.16 |
Current owed to group member | 11.65 | ||
Short-term deferred tax liabilities | 51.70 | 145.49 | |
Other non-interest bearing current liabilities | 376.16 | 38.08 | 1.08 |
Current liabilities total | 440.85 | 413.44 | 5.24 |
Balance sheet total (liabilities) | 1 163.97 | 1 409.50 | 444.76 |
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.