Elektromarine Automation A/S — Credit Rating and Financial Key Figures
CVR number: 37590231
Kuttervej 15, 9990 Skagen
Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 6 761.32 | 13 972.36 |
Costs of management | 3 537.45 | |
Costs of distribution | - 287.98 | |
Employee benefit expenses | -12 304.25 | |
Total depreciation | - 568.03 | - 744.64 |
EBIT | -3 960.09 | 923.47 |
Other financial income | 391.65 | 343.08 |
Other financial expenses | - 862.50 | - 963.89 |
Pre-tax profit | -4 430.94 | 302.67 |
Net earnings | -4 430.94 | 302.67 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Goodwill | 425.00 | 325.00 |
Intangible assets total | 425.00 | 325.00 |
Buildings | 1 306.97 | 1 058.35 |
Tangible assets total | 1 306.97 | 1 058.35 |
Holdings in group member companies | 500.00 | |
Investments total | 500.00 | |
Long term receivables total | ||
Raw materials and consumables | 4 083.88 | 4 845.63 |
Inventories total | 4 083.88 | 4 845.63 |
Current trade debtors | 7 101.91 | 4 484.45 |
Current amounts owed by group member comp. | 685.72 | |
Prepayments and accrued income | 110.30 | 199.62 |
Current other receivables | 3 106.60 | 2 345.79 |
Short term receivables total | 11 004.53 | 7 029.86 |
Cash and bank deposits | 805.36 | 3.53 |
Cash and cash equivalents | 805.36 | 3.53 |
Balance sheet total (assets) | 18 125.74 | 13 262.36 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 500.00 | 625.00 |
Retained earnings | 300.00 | -4 130.94 |
Profit of the financial year | -4 430.94 | 302.67 |
Shareholders equity total | -3 630.94 | -3 203.27 |
Capital loans | 5 000.00 | 3 500.00 |
Non-current loans from credit institutions | 136.06 | 56.88 |
Non-current advances received | 5 000.00 | |
Non-current other liabilities | -5 000.00 | |
Non-current liabilities total | 5 136.06 | 3 556.88 |
Current loans from credit institutions | 16 508.68 | 6 896.46 |
Current trade creditors | 1 305.09 | 1 688.32 |
Other non-interest bearing current liabilities | -1 193.15 | 4 323.97 |
Current liabilities total | 16 620.62 | 12 908.75 |
Balance sheet total (liabilities) | 18 125.74 | 13 262.36 |
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.