Virksomheden af 07-11-2020 IVS
CVR number: 36441135
Meterbuen 45, 2740 Skovlunde
mail@dcel.dk
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 1 233.08 | 1 575.32 | 2 168.54 | 91.61 |
| External services | - 756.56 | - 829.35 | - 969.20 | - 230.42 |
| Gross profit | 476.52 | 745.97 | 1 199.35 | - 138.81 |
| Employee benefit expenses | - 679.44 | - 717.31 | -1 421.76 | -9.53 |
| Total depreciation | -36.89 | -36.89 | -36.88 | |
| EBIT | - 202.92 | -8.23 | - 259.30 | - 185.22 |
| Other financial expenses | -11.11 | -6.80 | -33.80 | -13.41 |
| Income from other inv. held as non-curr. assets | 0.20 | |||
| Pre-tax profit | - 214.03 | -14.82 | - 293.10 | - 198.63 |
| Income taxes | -0.32 | |||
| Net earnings | - 214.03 | -15.14 | - 293.10 | - 198.63 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 183.50 | 146.61 | 109.72 | 184.24 |
| Tangible assets total | 183.50 | 146.61 | 109.72 | 184.24 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 417.19 | 497.53 | 369.66 | 109.36 |
| Current other receivables | 131.68 | 36.49 | ||
| Short term receivables total | 417.19 | 629.21 | 406.15 | 109.36 |
| Cash and bank deposits | 109.72 | 80.43 | -5.26 | |
| Cash and cash equivalents | 109.72 | 80.43 | -5.26 | |
| Balance sheet total (assets) | 600.69 | 885.53 | 596.31 | 288.34 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 2.00 | 2.00 | 2.00 | 2.00 |
| Retained earnings | 19.07 | - 194.95 | - 210.10 | - 503.20 |
| Profit of the financial year | - 214.03 | -15.14 | - 293.10 | - 198.63 |
| Shareholders equity total | - 192.95 | - 208.10 | - 501.20 | - 699.83 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 168.69 | 206.39 | 146.85 | |
| Current trade creditors | 415.85 | 680.02 | 437.54 | 3.62 |
| Short-term deferred tax liabilities | 5.79 | 6.11 | 5.79 | 5.79 |
| Other non-interest bearing current liabilities | 203.31 | 407.51 | 447.78 | 831.91 |
| Current liabilities total | 793.64 | 1 093.63 | 1 097.51 | 988.17 |
| Balance sheet total (liabilities) | 600.69 | 885.53 | 596.31 | 288.34 |
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.