HAMILTON INTERNATIONAL IVS
CVR number: 31862884
Munkerup Strandvej 31, 3120 Dronningmølle
ml@hamilton-int.com
tel: 40960111
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 402.69 | -45.32 | 17.92 | -13.92 | 39.49 |
| Wages and salaries | -1.15 | ||||
| Employee benefit expenses | - 369.24 | -47.30 | |||
| EBIT | 33.45 | -92.62 | 16.77 | -13.92 | 39.49 |
| Other financial expenses | -5.81 | 1.30 | -0.94 | -1.22 | -1.75 |
| Net income from associates (fin.) | -35.00 | -12.22 | -10.93 | -20.18 | |
| Pre-tax profit | 27.65 | -58.92 | 3.61 | -26.06 | 17.57 |
| Income taxes | -1.01 | -0.03 | |||
| Net earnings | 26.63 | -58.92 | 3.58 | -26.06 | 17.57 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 0.00 | 51.10 | 20.18 | ||
| Investments total | 0.00 | 51.10 | 20.18 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 33.17 | ||||
| Current other receivables | 5.81 | 0.56 | |||
| Short term receivables total | 33.17 | 5.81 | 0.56 | ||
| Cash and bank deposits | 91.05 | 3.38 | 0.03 | 14.58 | |
| Cash and cash equivalents | 91.05 | 3.38 | 0.03 | 14.58 | |
| Balance sheet total (assets) | 124.22 | 5.81 | 55.04 | 20.21 | 14.58 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained earnings | -29.95 | -3.31 | 1.09 | 4.67 | -21.39 |
| Profit of the financial year | 26.63 | -58.92 | 3.58 | -26.06 | 17.57 |
| Shareholders equity total | -3.31 | -62.23 | 4.67 | -21.39 | -3.82 |
| Non-current deferred tax liabilities | 1.01 | ||||
| Non-current liabilities total | 1.01 | ||||
| Current loans from credit institutions | 0.99 | ||||
| Current trade creditors | 2.50 | 16.50 | 0.58 | ||
| Current owed to participating | 21.04 | 37.44 | 3.82 | ||
| Short-term deferred tax liabilities | 1.01 | ||||
| Other non-interest bearing current liabilities | 124.02 | 49.54 | 29.33 | 3.58 | 14.58 |
| Current liabilities total | 126.52 | 68.04 | 50.37 | 41.60 | 18.40 |
| Balance sheet total (liabilities) | 124.22 | 5.81 | 55.04 | 20.21 | 14.58 |
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.