KIDS DELUX ApS
CVR number: 36496460
Graven 25, 8000 Aarhus C
info@kidsdelux.dk
tel: 71747174
https://kidsdelux.dk
Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 458.87 | 390.78 |
Employee benefit expenses | - 212.13 | - 498.82 |
EBIT | 246.74 | - 108.04 |
Other financial income | 0.68 | 0.00 |
Other financial expenses | -33.36 | -88.49 |
Pre-tax profit | 214.05 | - 196.53 |
Income taxes | -47.31 | 42.79 |
Net earnings | 166.74 | - 153.74 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Development expenditure | 674.08 | 1 255.35 |
Intangible assets total | 674.08 | 1 255.35 |
Machinery and equipment | 247.63 | 247.63 |
Tangible assets total | 247.63 | 247.63 |
Other receivables | 90.37 | 69.37 |
Investments total | 90.37 | 69.37 |
Long term receivables total | ||
Finished products/goods | 812.71 | 673.56 |
Inventories total | 812.71 | 673.56 |
Current trade debtors | 37.65 | 263.17 |
Current other receivables | 66.46 | 50.00 |
Short term receivables total | 104.11 | 313.17 |
Cash and bank deposits | 14.10 | 18.01 |
Cash and cash equivalents | 14.10 | 18.01 |
Balance sheet total (assets) | 1 942.99 | 2 577.09 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 50.00 | 50.00 |
Share premium account | 30.00 | 30.00 |
Other reserves | 150.00 | |
Retained earnings | 14.16 | 180.90 |
Profit of the financial year | 166.74 | - 153.74 |
Shareholders equity total | 260.90 | 257.16 |
Non-current loans from credit institutions | 904.71 | 1 217.84 |
Non-current liabilities total | 904.71 | 1 217.84 |
Current trade creditors | 520.97 | 763.45 |
Current owed to participating | 88.22 | 0.60 |
Short-term deferred tax liabilities | 51.71 | |
Other non-interest bearing current liabilities | 116.47 | 338.03 |
Current liabilities total | 777.38 | 1 102.08 |
Balance sheet total (liabilities) | 1 942.99 | 2 577.09 |
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.