Sandgreen ApS
CVR number: 37877395
Nyborggade 34, 2100 København Ø
SandgreenAps@gmail.com
Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 479.40 | 1 128.78 | 1 841.97 |
| Employee benefit expenses | - 430.81 | -1 232.66 | - 790.07 |
| Total depreciation | -20.33 | -31.36 | -11.20 |
| EBIT | 28.26 | - 135.24 | 1 040.70 |
| Other financial expenses | -1.98 | -6.13 | -24.07 |
| Pre-tax profit | 26.28 | - 136.06 | 1 018.66 |
| Income taxes | -5.80 | 5.80 | - 198.41 |
| Net earnings | 20.48 | - 130.26 | 820.25 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 42.56 | 11.20 | |
| Tangible assets total | 42.56 | 11.20 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 59.46 | 294.46 | 582.98 |
| Current amounts owed by group member comp. | 3.84 | 11.35 | |
| Prepayments and accrued income | 6.78 | ||
| Current other receivables | 127.68 | 189.24 | 1 063.92 |
| Current deferred tax assets | 5.32 | 5.84 | |
| Short term receivables total | 187.14 | 499.64 | 1 664.08 |
| Cash and bank deposits | 58.00 | 148.83 | 8.00 |
| Cash and cash equivalents | 58.00 | 148.83 | 8.00 |
| Balance sheet total (assets) | 287.70 | 659.67 | 1 672.08 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 20.48 | - 109.78 | |
| Profit of the financial year | 20.48 | - 130.26 | 820.25 |
| Shareholders equity total | 70.48 | -59.78 | 760.48 |
| Provisions | 5.80 | 5.80 | |
| Non-current deferred tax liabilities | 205.09 | ||
| Non-current liabilities total | 205.09 | ||
| Current trade creditors | 74.42 | 145.93 | 246.74 |
| Current owed to participating | 47.00 | 309.21 | 213.09 |
| Other non-interest bearing current liabilities | 89.99 | 264.31 | 246.68 |
| Current liabilities total | 211.42 | 719.45 | 706.51 |
| Balance sheet total (liabilities) | 287.70 | 665.47 | 1 672.08 |
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.