PEOPLESKILLS.DK ApS
CVR number: 31747376
Ørnevej 5, 4300 Holbæk
peopleskills.dk@peopleskills.dk
tel: 59448013
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 162.59 | 1 437.13 | 465.23 |
Employee benefit expenses | - 979.43 | -1 063.87 | -1 028.84 |
Other operating expenses | -64.07 | - 258.64 | |
Total depreciation | - 113.85 | - 117.26 | -5.06 |
EBIT | 69.30 | 191.93 | - 827.31 |
Other financial income | 1.64 | ||
Other financial expenses | -27.97 | -11.09 | -48.05 |
Pre-tax profit | 42.98 | 180.84 | - 875.36 |
Income taxes | -11.03 | -40.66 | 1.16 |
Net earnings | 31.95 | 140.19 | - 874.20 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 362.50 | 405.80 | |
Buildings | 10.13 | 5.06 | |
Machinery and equipment | 376.39 | 272.76 | |
Tangible assets total | 749.02 | 683.61 | |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 290.50 | 343.75 | |
Current amounts owed by group member comp. | 5.14 | ||
Prepayments and accrued income | 46.00 | 60.92 | 0.40 |
Current other receivables | 46.32 | 30.00 | 30.00 |
Short term receivables total | 387.95 | 434.67 | 30.40 |
Cash and bank deposits | 98.71 | 7.91 | 0.70 |
Cash and cash equivalents | 98.71 | 7.91 | 0.70 |
Balance sheet total (assets) | 1 235.68 | 1 126.20 | 31.10 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 |
Shares repurchased | 100.00 | ||
Retained earnings | 139.95 | 71.90 | 212.08 |
Profit of the financial year | 31.95 | 140.19 | - 874.20 |
Shareholders equity total | 296.90 | 437.08 | - 537.12 |
Provisions | 9.00 | 1.15 | |
Non-current loans from credit institutions | 227.35 | 147.53 | |
Non-current liabilities total | 227.35 | 147.53 | |
Current loans from credit institutions | 77.00 | 78.00 | |
Current trade creditors | 24.65 | 25.50 | 34.00 |
Current owed to group member | 101.39 | 188.92 | |
Short-term deferred tax liabilities | 15.03 | 48.50 | |
Other non-interest bearing current liabilities | 585.75 | 287.03 | 345.30 |
Current liabilities total | 702.43 | 540.43 | 568.22 |
Balance sheet total (liabilities) | 1 235.68 | 1 126.20 | 31.10 |
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.