by Men's Room ApS
CVR number: 40501711
H.C. Andersens Boulevard 47, 1553 København V
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 314.82 | 204.72 | 209.04 | 526.90 | 342.96 |
| Costs of management | -5.90 | -24.31 | -14.54 | -44.08 | -66.22 |
| Costs of distribution | -36.32 | - 136.52 | - 250.32 | - 352.22 | |
| EBIT | 308.92 | 144.09 | 57.98 | 232.50 | -75.48 |
| Other financial income | 1.88 | 3.98 | |||
| Other financial expenses | -6.70 | -20.95 | -18.28 | -29.79 | -37.28 |
| Pre-tax profit | 302.22 | 123.13 | 39.70 | 204.59 | - 108.78 |
| Income taxes | -68.74 | -7.65 | -0.61 | -29.75 | 1.19 |
| Net earnings | 233.48 | 115.48 | 39.09 | 174.84 | - 107.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 79.55 | 246.41 | 193.01 | 139.60 | |
| Intangible assets total | 79.55 | 246.41 | 193.01 | 139.60 | |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 150.66 | 115.41 | 488.72 | 401.12 | 545.36 |
| Inventories total | 150.66 | 115.41 | 488.72 | 401.12 | 545.36 |
| Current trade debtors | 88.69 | 12.79 | 1.48 | 33.22 | 47.98 |
| Current amounts owed by group member comp. | 410.91 | 310.91 | 167.66 | 429.03 | 372.91 |
| Current other receivables | 1.00 | 1.00 | 26.57 | 51.57 | 24.00 |
| Short term receivables total | 500.60 | 324.70 | 195.72 | 513.82 | 444.89 |
| Balance sheet total (assets) | 651.26 | 519.66 | 930.85 | 1 107.94 | 1 129.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 39.00 | ||||
| Retained earnings | -39.00 | 194.48 | 309.96 | 349.05 | 523.89 |
| Profit of the financial year | 233.48 | 115.48 | 39.09 | 174.84 | - 107.59 |
| Shareholders equity total | 234.48 | 349.96 | 389.05 | 563.89 | 456.30 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 224.34 | 118.88 | 499.56 | 382.91 | 479.06 |
| Current trade creditors | 57.52 | ||||
| Current owed to group member | 6.41 | 16.48 | |||
| Other non-interest bearing current liabilities | 192.44 | 50.83 | 42.23 | 154.73 | 120.50 |
| Current liabilities total | 416.79 | 169.70 | 541.80 | 544.06 | 673.55 |
| Balance sheet total (liabilities) | 651.26 | 519.66 | 930.85 | 1 107.94 | 1 129.85 |
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.