Anpartsselskabet af 14. oktober 2008 — Credit Rating and Financial Key Figures
CVR number: 30531531
Vester Voldgade 108, 1552 København V
Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 22 941.48 | 32 056.11 | 36 824.07 | 37 208.10 | 33 011.74 |
Employee benefit expenses | -23 251.83 | -32 086.38 | -39 762.99 | -36 426.50 | -27 571.13 |
Total depreciation | - 121.19 | - 130.84 | - 317.77 | - 446.49 | - 301.46 |
EBIT | - 431.54 | - 161.11 | -3 256.69 | 335.11 | 5 139.15 |
Other financial income | 0.98 | 34.63 | 2.68 | 10.31 | 1.57 |
Other financial expenses | - 323.00 | - 248.05 | - 398.81 | - 309.11 | - 182.46 |
Pre-tax profit | - 753.55 | - 374.53 | -3 652.82 | 36.30 | 4 958.26 |
Income taxes | 164.53 | 76.94 | 777.73 | -33.46 | -1 518.69 |
Net earnings | - 589.03 | - 297.59 | -2 875.09 | 2.84 | 3 439.57 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Development expenditure | 494.05 | 578.51 | 353.67 | ||
Intangible assets total | 494.05 | 578.51 | 353.67 | ||
Machinery and equipment | 360.20 | 378.62 | 371.66 | 330.07 | |
Tangible assets total | 360.20 | 378.62 | 371.66 | 330.07 | |
Investments total | |||||
Non-current other receivables | 180.63 | 215.79 | 243.66 | 198.96 | |
Long term receivables total | 180.63 | 215.79 | 243.66 | 198.96 | |
Inventories total | |||||
Current trade debtors | 5 152.22 | 5 952.26 | 7 001.99 | 5 829.35 | |
Prepayments and accrued income | 360.11 | 306.95 | 271.37 | 331.22 | |
Current other receivables | 43.84 | 129.70 | 133.24 | 148.67 | 601.88 |
Current deferred tax assets | 697.48 | 774.42 | 1 552.15 | 1 518.69 | |
Short term receivables total | 6 253.65 | 7 163.34 | 8 958.74 | 7 827.94 | 601.88 |
Cash and bank deposits | 99.46 | 204.28 | 569.77 | 616.29 | 349.98 |
Cash and cash equivalents | 99.46 | 204.28 | 569.77 | 616.29 | 349.98 |
Balance sheet total (assets) | 6 893.95 | 8 456.09 | 10 722.34 | 9 326.92 | 951.86 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 201.61 | 201.61 | 201.61 |
Other reserves | 494.05 | 451.24 | 275.86 | ||
Retained earnings | -2 003.07 | -3 086.15 | -1 136.28 | -3 836.00 | -3 557.30 |
Profit of the financial year | - 589.03 | - 297.59 | -2 875.09 | 2.84 | 3 439.57 |
Shareholders equity total | -2 467.10 | -2 764.68 | -3 358.53 | -3 355.69 | 83.88 |
Capital loans | 2 640.10 | 2 766.93 | |||
Non-current loans from credit institutions | 3 158.15 | ||||
Non-current other liabilities | 2 853.27 | 218.32 | |||
Non-current liabilities total | 3 158.15 | 2 853.27 | 2 640.10 | 2 985.25 | |
Current loans from credit institutions | 960.09 | 2 484.62 | 2 575.85 | 2 767.83 | |
Current trade creditors | 663.88 | 794.63 | 1 392.78 | 1 119.31 | 284.44 |
Other non-interest bearing current liabilities | 4 578.93 | 5 088.26 | 7 472.15 | 5 810.23 | 583.53 |
Current liabilities total | 6 202.89 | 8 367.51 | 11 440.77 | 9 697.36 | 867.97 |
Balance sheet total (liabilities) | 6 893.95 | 8 456.09 | 10 722.34 | 9 326.92 | 951.86 |
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.