H. Engstrøm og Søn ApS
CVR number: 31259258
Gerritsgade 36, 5700 Svendborg
morten.engstrøm@privat.dk
Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 2 048.32 | 1 619.03 |
Employee benefit expenses | -1 770.10 | -1 351.98 |
Other operating expenses | -9.75 | |
Total depreciation | -86.34 | -59.02 |
EBIT | 191.87 | 198.28 |
Other financial income | 3.02 | 4.13 |
Other financial expenses | -0.45 | -4.23 |
Pre-tax profit | 194.44 | 198.18 |
Income taxes | -42.89 | -44.59 |
Net earnings | 151.55 | 153.59 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Intangible assets total | ||
Buildings | 14.86 | |
Machinery and equipment | 106.47 | |
Tangible assets total | 121.33 | |
Investments total | ||
Non-current other receivables | 87.91 | |
Long term receivables total | 87.91 | |
Finished products/goods | 476.38 | |
Inventories total | 476.38 | |
Current trade debtors | 20.97 | |
Current amounts owed by group member comp. | 203.92 | 271.90 |
Prepayments and accrued income | 20.24 | |
Current other receivables | 1.39 | 232.72 |
Short term receivables total | 225.56 | 525.60 |
Cash and bank deposits | 97.75 | 391.85 |
Cash and cash equivalents | 97.75 | 391.85 |
Balance sheet total (assets) | 1 008.93 | 917.45 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 125.00 | 125.00 |
Shares repurchased | 200.00 | 242.19 |
Retained earnings | -62.94 | - 153.59 |
Profit of the financial year | 151.55 | 153.59 |
Shareholders equity total | 413.60 | 367.19 |
Provisions | 1.30 | |
Non-current liabilities total | ||
Current trade creditors | 261.67 | 221.96 |
Current owed to group member | 52.50 | |
Short-term deferred tax liabilities | 95.24 | 95.99 |
Other non-interest bearing current liabilities | 237.12 | 179.81 |
Current liabilities total | 594.03 | 550.26 |
Balance sheet total (liabilities) | 1 008.93 | 917.45 |
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.