STAHL AGENCY ApS
CVR number: 32273025
Kvæsthusgade 3, 1251 København K
sales@stahlfashion.com
tel: 27831654
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 463.40 | 916.49 | 715.23 | 1 251.65 | -98.76 |
| Employee benefit expenses | -2 262.53 | - 673.69 | - 773.34 | - 963.19 | - 607.89 |
| Total depreciation | -93.51 | -53.59 | -48.55 | -32.79 | |
| EBIT | 107.36 | 189.20 | - 106.66 | 255.66 | - 706.66 |
| Other financial income | 3.80 | 2.46 | 5.11 | ||
| Other financial expenses | -99.11 | -95.40 | - 111.99 | -98.34 | -99.09 |
| Pre-tax profit | 12.05 | 96.26 | - 218.65 | 157.32 | - 751.09 |
| Income taxes | 186.44 | 130.00 | -39.06 | 164.46 | |
| Net earnings | 12.05 | 282.70 | -88.65 | 118.27 | - 586.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 349.96 | 296.36 | 255.38 | 222.58 | 222.58 |
| Tangible assets total | 349.96 | 296.36 | 255.38 | 222.58 | 222.58 |
| Other receivables | 36.57 | 37.83 | 39.16 | ||
| Investments total | 36.57 | 37.83 | 39.16 | ||
| Long term receivables total | |||||
| Finished products/goods | 175.89 | 244.56 | 481.04 | ||
| Advance payments | 43.28 | ||||
| Inventories total | 175.89 | 244.56 | 524.31 | ||
| Current trade debtors | 1 073.55 | 452.05 | 300.47 | 67.56 | 28.32 |
| Prepayments and accrued income | 11.47 | ||||
| Current other receivables | 23.68 | 103.84 | 18.04 | 3.05 | |
| Current deferred tax assets | 41.97 | 130.00 | 62.74 | 227.20 | |
| Short term receivables total | 1 108.70 | 597.86 | 430.47 | 148.34 | 258.57 |
| Cash and bank deposits | 2 404.53 | 2 869.48 | 1 404.42 | 1 721.02 | 923.40 |
| Cash and cash equivalents | 2 404.53 | 2 869.48 | 1 404.42 | 1 721.02 | 923.40 |
| Balance sheet total (assets) | 4 075.64 | 4 046.09 | 2 653.74 | 2 091.93 | 1 404.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 232.02 | 244.06 | 526.77 | 438.12 | 556.38 |
| Profit of the financial year | 12.05 | 282.70 | -88.65 | 118.27 | - 586.63 |
| Shareholders equity total | 369.07 | 651.77 | 563.12 | 681.38 | 94.75 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 33.50 | ||||
| Current trade creditors | 695.67 | 206.13 | 182.63 | 124.25 | 1.98 |
| Current owed to group member | 2 925.12 | 2 832.02 | 1 760.21 | 1 223.01 | 1 291.60 |
| Short-term deferred tax liabilities | 37.85 | ||||
| Other non-interest bearing current liabilities | 52.28 | 356.17 | 147.78 | 25.44 | 16.23 |
| Current liabilities total | 3 706.58 | 3 394.32 | 2 090.62 | 1 410.55 | 1 309.81 |
| Balance sheet total (liabilities) | 4 075.64 | 4 046.09 | 2 653.74 | 2 091.93 | 1 404.56 |
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.