Aktieselskabet af 16. april 2003 — Credit Rating and Financial Key Figures
CVR number: 27137733
Slotsmarken 10, 2970 Hørsholm
osp@lisberg.com
tel: 70150160
Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 3 777.19 | 5 036.10 |
Employee benefit expenses | -3 935.87 | -4 504.31 |
Total depreciation | -27.30 | -48.43 |
EBIT | - 185.98 | 483.35 |
Other financial expenses | -10.55 | -86.44 |
Pre-tax profit | - 196.53 | 396.92 |
Net earnings | - 196.53 | 396.92 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Intangible assets total | ||
Buildings | 131.56 | 104.25 |
Machinery and equipment | 84.52 | |
Tangible assets total | 131.56 | 188.78 |
Other receivables | 133.40 | 133.40 |
Investments total | 133.40 | 133.40 |
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 981.21 | 1 253.25 |
Current other receivables | 1 349.99 | 1 071.89 |
Short term receivables total | 2 331.20 | 2 325.14 |
Cash and bank deposits | 165.07 | 251.91 |
Cash and cash equivalents | 165.07 | 251.91 |
Balance sheet total (assets) | 2 761.22 | 2 899.22 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 750.00 | 750.00 |
Retained earnings | - 161.29 | - 357.82 |
Profit of the financial year | - 196.53 | 396.92 |
Shareholders equity total | 392.18 | 789.10 |
Non-current loans from credit institutions | 511.35 | 261.34 |
Non-current liabilities total | 511.35 | 261.34 |
Current loans from credit institutions | 249.04 | 250.00 |
Current trade creditors | 119.71 | |
Current owed to participating | 150.00 | |
Short-term deferred tax liabilities | 58.53 | |
Other non-interest bearing current liabilities | 1 330.80 | 1 223.07 |
Accruals and deferred income | 69.32 | 256.00 |
Current liabilities total | 1 857.70 | 1 848.78 |
Balance sheet total (liabilities) | 2 761.22 | 2 899.22 |
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.