Anpartsselskabet af 15. oktober 2020 — Credit Rating and Financial Key Figures
CVR number: 38401742
Borupvang 5 C, 2750 Ballerup
Income statement (kDKK)
2017 | 2018 | 2019 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | 4 402.16 | ||
External services | -1 458.20 | ||
Gross profit | 2 943.96 | 16 639.05 | 14 343.21 |
Employee benefit expenses | -2 576.85 | -15 388.03 | -13 175.44 |
Total depreciation | -80.49 | - 178.07 | - 203.89 |
EBIT | 286.62 | 1 072.95 | 963.88 |
Other financial expenses | -0.42 | -2.73 | -4.77 |
Reduction non-current investment assets | -3 727.07 | ||
Pre-tax profit | 286.20 | 1 070.22 | -2 767.96 |
Income taxes | -66.51 | - 235.29 | - 197.57 |
Net earnings | 219.69 | 834.93 | -2 965.53 |
Assets (kDKK)
2017 | 2018 | 2019 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 724.39 | 717.23 | 446.84 |
Tangible assets total | 724.39 | 717.23 | 446.84 |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current amounts owed by group member comp. | 4 402.16 | 1 651.90 | |
Prepayments and accrued income | 183.65 | 426.36 | 306.81 |
Current other receivables | 536.85 | 360.04 | 60.05 |
Short term receivables total | 5 122.66 | 2 438.29 | 366.86 |
Cash and bank deposits | 1 796.10 | 1 083.30 | 291.83 |
Cash and cash equivalents | 1 796.10 | 1 083.30 | 291.83 |
Balance sheet total (assets) | 7 643.15 | 4 238.82 | 1 105.53 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | |
---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 |
Retained earnings | 219.69 | 1 054.62 | |
Profit of the financial year | 219.69 | 834.93 | -2 965.53 |
Shareholders equity total | 269.69 | 1 104.62 | -1 860.91 |
Provisions | 27.00 | 30.00 | |
Non-current deferred tax liabilities | 395.39 | ||
Non-current liabilities total | 395.39 | ||
Current trade creditors | 362.60 | 1 154.90 | 724.19 |
Current owed to group member | 6 438.50 | 2.51 | |
Short-term deferred tax liabilities | 39.51 | 7.29 | 15.36 |
Other non-interest bearing current liabilities | 505.85 | 1 939.50 | 1 831.51 |
Current liabilities total | 7 346.46 | 3 104.21 | 2 571.05 |
Balance sheet total (liabilities) | 7 643.15 | 4 238.82 | 1 105.53 |
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.