AOI Aarhus ApS — Credit Rating and Financial Key Figures
CVR number: 37612413
Grønnegade 58, 8000 Aarhus C
jonaswillybrund@gmail.com
Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 320.78 | 614.55 | 1 006.20 | 1 083.96 |
Employee benefit expenses | - 324.78 | - 657.15 | - 971.28 | -1 172.35 |
Total depreciation | -11.00 | -11.00 | -11.00 | -11.00 |
EBIT | -15.00 | -53.60 | 23.93 | -99.39 |
Other financial expenses | -3.53 | -6.34 | -6.83 | -11.96 |
Pre-tax profit | -18.53 | -59.94 | 17.10 | - 111.35 |
Income taxes | 11.65 | -10.24 | ||
Net earnings | -18.53 | -59.94 | 28.74 | - 121.59 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Intangible assets total | ||||
Machinery and equipment | 44.00 | 33.00 | 22.00 | 11.00 |
Tangible assets total | 44.00 | 33.00 | 22.00 | 11.00 |
Other receivables | 51.13 | 52.38 | 52.38 | 52.38 |
Investments total | 51.13 | 52.38 | 52.38 | 52.38 |
Long term receivables total | ||||
Inventories total | ||||
Current other receivables | 0.10 | 1.58 | 3.20 | 10.90 |
Current deferred tax assets | 11.65 | 1.41 | ||
Short term receivables total | 0.10 | 1.58 | 14.85 | 12.31 |
Cash and bank deposits | 42.58 | 31.59 | 94.17 | 1.96 |
Cash and cash equivalents | 42.58 | 31.59 | 94.17 | 1.96 |
Balance sheet total (assets) | 137.81 | 118.56 | 183.40 | 77.65 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 100.00 | 100.00 | 100.00 | 100.00 |
Retained earnings | -18.53 | -78.47 | -49.73 | |
Profit of the financial year | -18.53 | -59.94 | 28.74 | - 121.59 |
Shareholders equity total | 81.47 | 21.53 | 50.27 | -71.31 |
Non-current liabilities total | ||||
Current trade creditors | 5.16 | 5.29 | 5.33 | 5.36 |
Other non-interest bearing current liabilities | 51.18 | 91.74 | 127.80 | 143.60 |
Current liabilities total | 56.34 | 97.03 | 133.13 | 148.96 |
Balance sheet total (liabilities) | 137.81 | 118.56 | 183.40 | 77.65 |
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.