DZ Distribution IVS — Credit Rating and Financial Key Figures
CVR number: 36565608
Kastelsvej 1, 2100 København Ø
morten@dznordic.dk
tel: 40734109
www.Dznordic.dk
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 461.14 | 1 146.14 | 1 321.95 |
Employee benefit expenses | -1 158.33 | -1 259.00 | - 796.22 |
Total depreciation | - 140.60 | -49.63 | |
EBIT | 302.80 | - 253.46 | 476.11 |
Other financial income | 5.29 | 88.03 | |
Other financial expenses | -8.73 | -7.45 | -19.47 |
Pre-tax profit | 299.36 | - 260.91 | 544.67 |
Income taxes | -68.13 | 22.80 | - 151.44 |
Net earnings | 231.23 | - 238.11 | 393.23 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Goodwill | 107.52 | 57.90 | |
Intangible assets total | 107.52 | 57.90 | |
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 730.83 | 835.88 | 1 260.97 |
Inventories total | 730.83 | 835.88 | 1 260.97 |
Current trade debtors | 82.86 | 635.27 | 30.71 |
Current other receivables | 266.37 | 12.80 | 325.77 |
Current deferred tax assets | 25.10 | ||
Short term receivables total | 349.23 | 673.17 | 356.48 |
Cash and bank deposits | 688.83 | 357.53 | 1 529.09 |
Cash and cash equivalents | 688.83 | 357.53 | 1 529.09 |
Balance sheet total (assets) | 1 768.88 | 1 974.10 | 3 204.44 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 0.00 | 0.00 | 0.00 |
Retained earnings | 13.13 | 244.36 | 6.25 |
Profit of the financial year | 231.23 | - 238.11 | 393.23 |
Shareholders equity total | 244.36 | 6.25 | 399.48 |
Provisions | 12.74 | ||
Non-current liabilities total | |||
Current trade creditors | 60.86 | 17.58 | 1 025.30 |
Current owed to participating | 16.90 | ||
Short-term deferred tax liabilities | 67.89 | 47.49 | |
Other non-interest bearing current liabilities | 1 378.87 | 1 950.27 | 1 719.43 |
Current liabilities total | 1 524.52 | 1 967.85 | 2 792.22 |
Balance sheet total (liabilities) | 1 768.88 | 1 974.10 | 3 204.44 |
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.