BRANDPORTEXPERTEN ApS — Credit Rating and Financial Key Figures
CVR number: 35521208
Rykkumvej 27, 9541 Suldrup
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 571.64 | 1 955.44 | 1 110.39 |
Employee benefit expenses | -1 938.35 | -1 747.21 | - 705.26 |
Total depreciation | -5.20 | -5.20 | -1.30 |
EBIT | - 371.91 | 203.03 | 403.83 |
Other financial expenses | -8.37 | -10.24 | -7.01 |
Pre-tax profit | - 380.27 | 192.79 | 396.82 |
Income taxes | 0.30 | 38.99 | -88.05 |
Net earnings | - 379.97 | 231.77 | 308.76 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 15.60 | 10.40 | 3.90 |
Tangible assets total | 15.60 | 10.40 | 3.90 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 403.82 | 334.48 | |
Finished products/goods | 326.13 | ||
Inventories total | 326.13 | 403.82 | 334.48 |
Current trade debtors | 147.49 | 972.24 | 1 364.11 |
Prepayments and accrued income | 80.04 | 17.82 | |
Current other receivables | 48.50 | 72.50 | 97.75 |
Current deferred tax assets | 38.99 | 15.75 | |
Short term receivables total | 276.03 | 1 101.54 | 1 477.61 |
Cash and bank deposits | 24.90 | 20.17 | 40.66 |
Cash and cash equivalents | 24.90 | 20.17 | 40.66 |
Balance sheet total (assets) | 642.66 | 1 535.93 | 1 856.65 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 |
Retained earnings | 180.78 | - 199.20 | - 250.13 |
Profit of the financial year | - 379.97 | 231.77 | 308.76 |
Shareholders equity total | - 119.20 | 112.58 | 138.64 |
Non-current liabilities total | |||
Current trade creditors | 388.74 | 836.74 | 573.65 |
Current owed to participating | 124.39 | 130.96 | 193.78 |
Short-term deferred tax liabilities | 58.41 | ||
Other non-interest bearing current liabilities | 190.32 | 455.66 | 950.59 |
Current liabilities total | 761.86 | 1 423.35 | 1 718.01 |
Balance sheet total (liabilities) | 642.66 | 1 535.93 | 1 856.65 |
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.