ETJ MONTAGE ApS
CVR number: 35813357
Nygade 4 B, 7400 Herning
dbj@krestonsr.dk
tel: 30711236
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | - 107.31 | 7 626.68 | 9 129.02 |
Employee benefit expenses | -7 958.44 | -8 481.56 | |
Total depreciation | -16.77 | -16.77 | |
EBIT | - 107.31 | - 348.53 | 630.69 |
Other financial expenses | -0.26 | -7.87 | -58.26 |
Pre-tax profit | - 107.57 | - 356.40 | 572.43 |
Income taxes | 23.01 | 74.39 | - 138.64 |
Net earnings | -84.56 | - 282.01 | 433.79 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 110.63 | 93.87 | |
Tangible assets total | 110.63 | 93.87 | |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 340.56 | 2 005.57 | 1 352.95 |
Current other receivables | 26.82 | 303.16 | 760.22 |
Current deferred tax assets | 23.61 | 102.00 | |
Short term receivables total | 391.00 | 2 410.73 | 2 113.16 |
Cash and bank deposits | 8.67 | 96.58 | |
Cash and cash equivalents | 8.67 | 96.58 | |
Balance sheet total (assets) | 399.66 | 2 521.36 | 2 303.61 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 0.01 | 0.01 | 0.01 |
Asset revaluation reserve | 49.99 | 49.99 | |
Shares repurchased | 54.00 | ||
Other reserves | 49.99 | ||
Retained earnings | 4.94 | -79.62 | - 415.63 |
Profit of the financial year | -84.56 | - 282.01 | 433.79 |
Shareholders equity total | -29.62 | - 311.63 | 122.16 |
Provisions | 2.40 | ||
Non-current liabilities total | |||
Current loans from credit institutions | 79.95 | ||
Current trade creditors | 411.55 | 994.23 | 380.32 |
Short-term deferred tax liabilities | 36.24 | ||
Other non-interest bearing current liabilities | 17.73 | 1 758.82 | 1 762.48 |
Current liabilities total | 429.28 | 2 832.99 | 2 179.05 |
Balance sheet total (liabilities) | 399.66 | 2 521.36 | 2 303.61 |
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.