BRAND MOVERS ACADEMY ApS — Credit Rating and Financial Key Figures
CVR number: 36454822
Bryggernes Plads 17, 1799 København V
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 356.24 | - 549.83 | 1 124.37 |
Employee benefit expenses | - 630.38 | -1 136.39 | - 810.86 |
Total depreciation | -14.71 | ||
EBIT | - 274.14 | -1 686.21 | 298.80 |
Other financial income | 0.36 | 2.42 | 6.23 |
Other financial expenses | -16.41 | -69.19 | - 102.49 |
Pre-tax profit | - 290.19 | -1 752.98 | 202.55 |
Income taxes | 64.58 | 385.65 | -44.56 |
Net earnings | - 225.60 | -1 367.33 | 157.99 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Holdings in group member companies | 20.71 | 20.71 | |
Investments total | 20.71 | 20.71 | |
Non-current other receivables | 32.16 | ||
Long term receivables total | 32.16 | ||
Inventories total | |||
Current trade debtors | 223.13 | 198.92 | 8.77 |
Current other receivables | 61.51 | 164.26 | 3.43 |
Current deferred tax assets | 121.19 | 385.65 | 68.53 |
Short term receivables total | 405.82 | 748.83 | 80.74 |
Cash and bank deposits | 80.83 | 247.51 | 682.98 |
Cash and cash equivalents | 80.83 | 247.51 | 682.98 |
Balance sheet total (assets) | 486.64 | 1 017.05 | 816.59 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 |
Retained earnings | - 272.79 | - 498.39 | -1 865.72 |
Profit of the financial year | - 225.60 | -1 367.33 | 157.99 |
Shareholders equity total | - 448.39 | -1 815.72 | -1 657.73 |
Non-current liabilities total | |||
Current trade creditors | 70.22 | 122.25 | 2.69 |
Current owed to group member | 755.99 | 2 444.62 | 2 334.28 |
Other non-interest bearing current liabilities | 108.82 | 265.91 | 137.34 |
Current liabilities total | 935.03 | 2 832.77 | 2 474.31 |
Balance sheet total (liabilities) | 486.64 | 1 017.05 | 816.59 |
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.