ISIT NAKORSAI ApS
CVR number: 36492678
Amagerbrogade 242, 2300 København S
janni@revisionscentret.dk
Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | 1 713.64 | 2 372.22 | 1 790.07 | 885.81 |
External services | -74.31 | - 114.44 | -33.40 | -30.85 |
Gross profit | 1 639.33 | 2 257.78 | 1 756.67 | 854.96 |
Employee benefit expenses | -1 862.00 | -1 793.95 | -1 490.60 | - 674.81 |
EBIT | - 222.68 | 463.83 | 266.07 | 180.15 |
Other financial expenses | -1.18 | -1.97 | ||
Pre-tax profit | - 222.68 | 463.83 | 264.89 | 178.18 |
Income taxes | -2.26 | -53.68 | -59.01 | -40.55 |
Net earnings | - 224.94 | 410.15 | 205.88 | 137.63 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 63.64 | 728.81 | 466.67 | 176.74 |
Short term receivables total | 63.64 | 728.81 | 466.67 | 176.74 |
Cash and bank deposits | 45.50 | 38.16 | 196.61 | 201.91 |
Cash and cash equivalents | 45.50 | 38.16 | 196.61 | 201.91 |
Balance sheet total (assets) | 109.14 | 766.98 | 663.27 | 378.65 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
Shares repurchased | 388.18 | 205.88 | 137.63 | |
Retained earnings | 202.97 | - 410.15 | - 205.88 | - 137.62 |
Profit of the financial year | - 224.94 | 410.15 | 205.88 | 137.63 |
Shareholders equity total | 28.03 | 438.18 | 255.88 | 187.63 |
Non-current liabilities total | ||||
Current trade creditors | 200.70 | 16.25 | 16.25 | |
Short-term deferred tax liabilities | 23.68 | 44.28 | 21.31 | |
Other non-interest bearing current liabilities | 81.11 | 104.42 | 346.86 | 153.46 |
Current liabilities total | 81.11 | 328.80 | 407.39 | 191.03 |
Balance sheet total (liabilities) | 109.14 | 766.98 | 663.27 | 378.65 |
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.