Intensagruppen ApS
CVR number: 26676290
Industriskellet 3, 3540 Lynge
intensagruppen@gmail.com
tel: 28144012
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 6.00 | 72.00 | 173.00 | 92.89 |
| Employee benefit expenses | -2.00 | -14.00 | -48.00 | -46.92 |
| Total depreciation | -42.00 | -5.00 | -8.00 | -5.00 |
| EBIT | 36.00 | 53.00 | 117.00 | 40.98 |
| Other financial expenses | -64.00 | -63.00 | -16.00 | -0.10 |
| Pre-tax profit | -28.00 | -10.00 | 101.00 | 40.88 |
| Net earnings | -28.00 | -10.00 | 101.00 | 40.88 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 8.00 | 3.00 | ||
| Tangible assets total | 8.00 | 3.00 | ||
| Other receivables | 4.00 | 4.00 | 4.00 | 4.14 |
| Investments total | 4.00 | 4.00 | 4.00 | 4.14 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 88.00 | 6.00 | 2.00 | 5.15 |
| Prepayments and accrued income | 14.00 | 32.08 | ||
| Short term receivables total | 102.00 | 6.00 | 2.00 | 37.23 |
| Balance sheet total (assets) | 114.00 | 13.00 | 6.00 | 41.37 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -4 710.00 | -4 738.00 | -4 748.00 | -4 647.10 |
| Profit of the financial year | -28.00 | -10.00 | 101.00 | 40.88 |
| Shareholders equity total | -4 613.00 | -4 623.00 | -4 522.00 | -4 481.23 |
| Non-current other liabilities | 4 609.00 | 4 465.00 | 4 291.00 | 4 230.68 |
| Non-current liabilities total | 4 609.00 | 4 465.00 | 4 291.00 | 4 230.68 |
| Current loans from credit institutions | 1.00 | 0.11 | ||
| Current trade creditors | 50.00 | 47.00 | 34.00 | 36.57 |
| Other non-interest bearing current liabilities | 68.00 | 123.00 | 203.00 | 255.23 |
| Current liabilities total | 118.00 | 171.00 | 237.00 | 291.91 |
| Balance sheet total (liabilities) | 114.00 | 13.00 | 6.00 | 41.37 |
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.