ADAPTOR DUBBING & DISTRIBUTION ApS — Credit Rating and Financial Key Figures
CVR number: 18861186
Traverbanevej 3, 2920 Charlottenlund
martin@serious.dk
tel: 70224405
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 234.57 | 219.41 | 147.39 |
Employee benefit expenses | - 379.03 | - 327.73 | - 188.00 |
EBIT | - 144.46 | - 108.32 | -40.61 |
Other financial expenses | -1.17 | ||
Pre-tax profit | - 144.46 | - 108.32 | -41.78 |
Income taxes | 28.82 | 20.90 | 6.38 |
Net earnings | - 115.64 | -87.42 | -35.40 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 239.75 | 227.76 | 52.19 |
Current amounts owed by group member comp. | 771.29 | 298.67 | 39.57 |
Current other receivables | 238.68 | 7.72 | 64.81 |
Current deferred tax assets | 28.82 | 20.90 | 6.38 |
Short term receivables total | 1 278.55 | 555.04 | 162.95 |
Cash and bank deposits | 1 191.68 | 816.46 | 892.00 |
Cash and cash equivalents | 1 191.68 | 816.46 | 892.00 |
Balance sheet total (assets) | 2 470.23 | 1 371.50 | 1 054.95 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 |
Shares repurchased | 1 000.00 | 280.00 | |
Retained earnings | 1 346.89 | 951.25 | 863.83 |
Profit of the financial year | - 115.64 | -87.42 | -35.40 |
Shareholders equity total | 2 431.25 | 1 343.83 | 1 028.44 |
Non-current liabilities total | |||
Current trade creditors | 9.48 | 17.72 | 17.05 |
Current owed to group member | 16.61 | 4.72 | 3.53 |
Other non-interest bearing current liabilities | 12.89 | 5.23 | 5.93 |
Current liabilities total | 38.98 | 27.67 | 26.51 |
Balance sheet total (liabilities) | 2 470.23 | 1 371.50 | 1 054.95 |
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.