EMSIG AGENCY ApS — Credit Rating and Financial Key Figures
CVR number: 35397167
Kirkegade 12, 6700 Esbjerg
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 15.99 | 322.04 | -21.43 |
Employee benefit expenses | - 245.89 | - 126.40 | - 100.00 |
Total depreciation | -3.67 | ||
EBIT | - 233.57 | 195.65 | - 121.43 |
Other financial expenses | -20.23 | -7.33 | -14.42 |
Pre-tax profit | - 253.81 | 188.32 | - 135.85 |
Income taxes | 53.27 | -60.09 | |
Net earnings | - 200.54 | 128.23 | - 135.85 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Participating interests | 25.00 | ||
Investments total | 25.00 | ||
Long term receivables total | |||
Finished products/goods | 31.05 | ||
Advance payments | 70.44 | ||
Inventories total | 101.49 | ||
Current trade debtors | 14.96 | 25.00 | |
Current amounts owed by group member comp. | 11.70 | 17.38 | 11.53 |
Current owed by particip. interest comp. | 63.98 | ||
Current other receivables | 5.81 | ||
Current deferred tax assets | 137.17 | ||
Short term receivables total | 163.84 | 106.36 | 17.34 |
Balance sheet total (assets) | 265.33 | 106.36 | 42.34 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 |
Retained earnings | - 303.17 | - 503.70 | - 375.48 |
Profit of the financial year | - 200.54 | 128.23 | - 135.85 |
Shareholders equity total | - 423.70 | - 295.48 | - 431.33 |
Non-current liabilities total | |||
Current loans from credit institutions | 262.82 | 350.85 | 275.57 |
Current trade creditors | 27.00 | 35.13 | 20.00 |
Current owed to participating | 13.21 | 11.30 | 0.50 |
Current owed to group member | 324.72 | 177.27 | |
Other non-interest bearing current liabilities | 61.29 | 4.56 | 0.34 |
Current liabilities total | 689.04 | 401.83 | 473.68 |
Balance sheet total (liabilities) | 265.33 | 106.36 | 42.34 |
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.