Under Broen 2016 ApS — Credit Rating and Financial Key Figures
CVR number: 37757438
Toldbodgade 20, 6960 Hvide Sande
info@underbroen.dk
tel: 97313040
www.underbroen.dk
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 519.09 | 346.59 | -15.29 |
Employee benefit expenses | -1 381.08 | - 749.31 | -2.21 |
Total depreciation | -75.83 | - 322.31 | |
EBIT | 62.18 | -80.41 | -13.08 |
Other financial expenses | -42.77 | -19.28 | |
Pre-tax profit | 19.40 | -99.68 | -13.08 |
Income taxes | -4.28 | 42.62 | -30.76 |
Net earnings | 15.13 | -57.06 | -43.84 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Goodwill | 178.33 | ||
Intangible assets total | 178.33 | ||
Machinery and equipment | 445.83 | ||
Tangible assets total | 445.83 | ||
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 51.86 | ||
Inventories total | 51.86 | ||
Current trade debtors | 44.99 | ||
Current other receivables | 791.86 | ||
Current deferred tax assets | 12.83 | 12.83 | 12.83 |
Short term receivables total | 849.67 | 12.83 | 12.83 |
Cash and bank deposits | 658.56 | 130.28 | 99.08 |
Cash and cash equivalents | 658.56 | 130.28 | 99.08 |
Balance sheet total (assets) | 2 184.26 | 143.11 | 111.91 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 |
Retained earnings | 15.13 | -41.93 | |
Profit of the financial year | 15.13 | -57.06 | -43.84 |
Shareholders equity total | 65.13 | 8.07 | -35.77 |
Provisions | 17.10 | -25.52 | |
Non-current liabilities total | |||
Current trade creditors | 49.71 | ||
Current owed to participating | 936.16 | 133.78 | 133.78 |
Current owed to group member | 1 705.10 | ||
Short-term deferred tax liabilities | 5.24 | ||
Other non-interest bearing current liabilities | - 588.94 | 26.78 | 8.66 |
Current liabilities total | 2 102.03 | 160.56 | 147.68 |
Balance sheet total (liabilities) | 2 184.26 | 143.11 | 111.91 |
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.