INTS IT´S NOT THE SAME DENMARK ApS — Credit Rating and Financial Key Figures
CVR number: 33511884
Sundkrogsgade 21, 2100 København Ø
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 7 589.76 | 5 642.87 | 2 652.92 |
Employee benefit expenses | -4 761.45 | -3 736.51 | -1 835.51 |
Total depreciation | -2 388.02 | -1 900.68 | - 809.98 |
EBIT | 440.29 | 5.68 | 7.43 |
Other financial income | 9.98 | ||
Other financial expenses | - 303.16 | - 141.90 | -14.42 |
Pre-tax profit | 147.11 | - 136.22 | -6.99 |
Income taxes | 86.29 | 29.97 | - 426.67 |
Net earnings | 233.40 | - 106.25 | - 433.66 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 2 402.86 | 208.91 | 55.11 |
Machinery and equipment | 4 724.19 | 1 749.76 | 351.66 |
Tangible assets total | 7 127.04 | 1 958.67 | 406.77 |
Other receivables | 1 382.06 | 689.80 | 239.60 |
Investments total | 1 382.06 | 689.80 | 239.60 |
Long term receivables total | |||
Finished products/goods | 1 865.71 | 1 044.84 | 950.56 |
Inventories total | 1 865.71 | 1 044.84 | 950.56 |
Current trade debtors | 8.22 | 67.26 | 0.22 |
Current amounts owed by group member comp. | 8 468.20 | 710.69 | 2 560.03 |
Prepayments and accrued income | 435.80 | 444.38 | 17.52 |
Current other receivables | 11.34 | 3.75 | 1.34 |
Current deferred tax assets | 86.29 | 116.25 | |
Short term receivables total | 9 009.84 | 1 342.34 | 2 579.10 |
Cash and bank deposits | 4 099.86 | 2 458.25 | 1 231.26 |
Cash and cash equivalents | 4 099.86 | 2 458.25 | 1 231.26 |
Balance sheet total (assets) | 23 484.52 | 7 493.91 | 5 407.30 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 7 520.38 | 7 520.38 | 7 520.38 |
Retained earnings | -2 797.11 | -2 563.71 | -2 669.96 |
Profit of the financial year | 233.40 | - 106.25 | - 433.66 |
Shareholders equity total | 4 956.67 | 4 850.42 | 4 416.77 |
Non-current liabilities total | |||
Current trade creditors | 504.81 | 268.10 | 166.12 |
Current owed to group member | 16 467.53 | 1 517.45 | 351.09 |
Other non-interest bearing current liabilities | 1 555.50 | 857.94 | 473.33 |
Current liabilities total | 18 527.85 | 2 643.49 | 990.53 |
Balance sheet total (liabilities) | 23 484.52 | 7 493.91 | 5 407.30 |
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.