Norwegian Pilot Services Denmark ApS
CVR number: 36553065
Lufthavnsboulevarden 6, 2770 Kastrup
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 113 558.22 | 131 102.14 | 175 489.47 |
Employee benefit expenses | - 106 299.93 | - 127 134.13 | - 174 092.55 |
EBIT | 7 258.29 | 3 968.01 | 1 396.92 |
Other financial income | 1 630.41 | 4 029.36 | 1 546.28 |
Other financial expenses | -2 449.29 | -3 998.21 | -2 349.24 |
Pre-tax profit | 6 439.41 | 3 999.16 | 593.96 |
Income taxes | - 628.12 | - 887.99 | - 157.86 |
Net earnings | 5 811.29 | 3 111.17 | 436.10 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current amounts owed by group member comp. | 20 169.24 | 11 867.60 | 83 131.58 |
Current other receivables | 18.77 | 6.34 | 576.16 |
Short term receivables total | 20 188.01 | 11 873.94 | 83 707.74 |
Cash and bank deposits | 12 020.52 | 24 106.16 | |
Cash and cash equivalents | 12 020.52 | 24 106.16 | |
Balance sheet total (assets) | 32 208.53 | 35 980.10 | 83 707.74 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 497.00 | 497.00 | 497.00 |
Retained earnings | -3 691.71 | 2 119.58 | 5 230.75 |
Profit of the financial year | 5 811.29 | 3 111.17 | 436.10 |
Shareholders equity total | 2 616.58 | 5 727.75 | 6 163.85 |
Non-current liabilities total | |||
Current loans from credit institutions | 46 840.38 | ||
Current trade creditors | 22.75 | ||
Current owed to group member | 6 976.18 | 6 734.28 | 1 103.49 |
Short-term deferred tax liabilities | 628.12 | 887.99 | 120.87 |
Other non-interest bearing current liabilities | 21 987.65 | 22 607.33 | 29 479.14 |
Current liabilities total | 29 591.95 | 30 252.35 | 77 543.89 |
Balance sheet total (liabilities) | 32 208.53 | 35 980.10 | 83 707.74 |
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.