Salon Schou IVS
CVR number: 38380230
Brogade 33, 7660 Bækmarksbro
saj@2lp.dk
tel: 97429280
Income statement (kDKK)
2017 | 2018 | 2019 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 491.73 | 393.51 | 372.41 |
Employee benefit expenses | - 441.37 | - 402.96 | - 315.74 |
Total depreciation | -31.55 | -7.08 | -6.80 |
EBIT | 18.81 | -16.53 | 49.87 |
Other financial expenses | -19.87 | -13.54 | -6.45 |
Pre-tax profit | -1.06 | -30.06 | 43.42 |
Income taxes | -0.33 | 6.20 | -9.75 |
Net earnings | -1.39 | -23.86 | 33.66 |
Assets (kDKK)
2017 | 2018 | 2019 | |
---|---|---|---|
Goodwill | 12.00 | 9.00 | 6.00 |
Intangible assets total | 12.00 | 9.00 | 6.00 |
Machinery and equipment | 15.20 | 11.40 | 7.60 |
Tangible assets total | 15.20 | 11.40 | 7.60 |
Investments total | |||
Long term receivables total | |||
Finished products/goods | 35.43 | 47.22 | 46.13 |
Inventories total | 35.43 | 47.22 | 46.13 |
Current deferred tax assets | 6.18 | ||
Short term receivables total | 6.18 | ||
Cash and bank deposits | 24.13 | 10.80 | 72.27 |
Cash and cash equivalents | 24.13 | 10.80 | 72.27 |
Balance sheet total (assets) | 86.76 | 84.61 | 132.01 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | |
---|---|---|---|
Share capital | 0.00 | 0.00 | 0.00 |
Other reserves | 8.41 | ||
Retained earnings | -1.39 | -33.66 | |
Profit of the financial year | -1.39 | -23.86 | 33.66 |
Shareholders equity total | -1.39 | -25.25 | 8.42 |
Provisions | 0.02 | 1.11 | |
Non-current liabilities total | |||
Current owed to participating | 12.40 | 24.65 | 29.18 |
Short-term deferred tax liabilities | 0.31 | 0.31 | 2.78 |
Other non-interest bearing current liabilities | 75.42 | 84.90 | 90.53 |
Current liabilities total | 88.12 | 109.85 | 122.48 |
Balance sheet total (liabilities) | 86.76 | 84.61 | 132.01 |
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.