Handelsselskab af 04-07-2017 ApS
CVR number: 38769901
Industrivej 41 H, Stilling 8660 Skanderborg
info@flexservice.dk
tel: 30201010
www.flexservice.dk
Income statement (kDKK)
2018 | 2019 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 1 107.37 | 3 994.68 |
Employee benefit expenses | - 860.74 | -3 671.47 |
Total depreciation | -72.30 | - 196.73 |
EBIT | 174.33 | 126.48 |
Other financial income | 1.42 | |
Other financial expenses | -30.44 | |
Pre-tax profit | 174.33 | 97.45 |
Income taxes | -38.18 | -72.67 |
Net earnings | 136.14 | 24.79 |
Assets (kDKK)
2018 | 2019 | |
---|---|---|
Goodwill | 125.44 | |
Intangible assets total | 125.44 | |
Machinery and equipment | 216.63 | 946.92 |
Tangible assets total | 216.63 | 946.92 |
Other receivables | 12.60 | |
Investments total | 12.60 | |
Long term receivables total | ||
Finished products/goods | 150.00 | |
Inventories total | 150.00 | |
Current trade debtors | 194.32 | 75.02 |
Prepayments and accrued income | 155.82 | |
Current other receivables | 6.36 | 35.50 |
Short term receivables total | 200.68 | 266.33 |
Cash and bank deposits | 148.52 | 114.45 |
Cash and cash equivalents | 148.52 | 114.45 |
Balance sheet total (assets) | 565.83 | 1 615.75 |
Equity and liabilities (kDKK)
2018 | 2019 | |
---|---|---|
Share capital | 50.00 | 50.00 |
Retained earnings | 136.14 | |
Profit of the financial year | 136.14 | 24.79 |
Shareholders equity total | 186.14 | 210.93 |
Provisions | 22.82 | |
Non-current liabilities total | ||
Current loans from credit institutions | 90.09 | |
Current trade creditors | 45.50 | 154.78 |
Current owed to participating | 63.86 | |
Short-term deferred tax liabilities | 11.66 | |
Other non-interest bearing current liabilities | 334.18 | 1 061.62 |
Current liabilities total | 379.69 | 1 382.00 |
Balance sheet total (liabilities) | 565.83 | 1 615.75 |
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.