NEW ISLAND ApS
CVR number: 31753244
Tollerupparken 3, 3600 Frederikssund
mattiasmollniemann@me.com
tel: 50335761
Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 3 266.41 | 1 013.11 |
Employee benefit expenses | -2 407.73 | -1 107.02 |
Total depreciation | - 305.81 | - 405.73 |
EBIT | 552.87 | - 499.64 |
Other financial income | 51.30 | 89.75 |
Other financial expenses | -65.66 | - 129.27 |
Pre-tax profit | 538.51 | - 539.17 |
Income taxes | - 129.93 | 93.73 |
Net earnings | 408.58 | - 445.43 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Goodwill | 84.00 | 70.73 |
Intangible assets total | 84.00 | 70.73 |
Buildings | 8.86 | |
Machinery and equipment | 509.46 | 154.55 |
Tangible assets total | 509.46 | 163.40 |
Investments total | ||
Long term receivables total | ||
Raw materials and consumables | 122.30 | |
Inventories total | 122.30 | |
Current trade debtors | 172.22 | 2.34 |
Prepayments and accrued income | 2.54 | |
Current other receivables | 1 482.21 | |
Current deferred tax assets | 31.85 | 146.59 |
Short term receivables total | 1 688.83 | 148.93 |
Cash and bank deposits | 261.42 | 80.09 |
Cash and cash equivalents | 261.42 | 80.09 |
Balance sheet total (assets) | 2 666.01 | 463.16 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 125.00 | 125.00 |
Retained earnings | 406.13 | 814.71 |
Profit of the financial year | 408.58 | - 445.43 |
Shareholders equity total | 939.71 | 494.28 |
Non-current loans from credit institutions | 949.51 | |
Non-current liabilities total | 949.51 | |
Current loans from credit institutions | 62.65 | |
Current trade creditors | 306.70 | |
Short-term deferred tax liabilities | 90.09 | |
Other non-interest bearing current liabilities | 317.35 | -31.12 |
Current liabilities total | 776.79 | -31.12 |
Balance sheet total (liabilities) | 2 666.01 | 463.16 |
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.