Kija-Design ApS
CVR number: 39681064
Niels Finsensvej 7 A, 7100 Vejle
mail@kija-design.dk
tel: 50509500
www.kija-design.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 435.30 | 1 212.97 | 1 573.00 | 1 133.00 | 915.61 |
| Employee benefit expenses | - 875.81 | - 621.41 | - 530.00 | - 674.00 | - 593.54 |
| Other operating expenses | -5.22 | ||||
| EBIT | 559.49 | 591.56 | 1 042.00 | 459.00 | 316.85 |
| Other financial expenses | -1.03 | -3.96 | -1.00 | -4.00 | |
| Pre-tax profit | 558.45 | 587.60 | 1 041.00 | 455.00 | 316.85 |
| Income taxes | - 123.07 | - 129.27 | - 229.00 | - 100.00 | -69.70 |
| Net earnings | 435.39 | 458.32 | 812.00 | 355.00 | 247.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 24.00 | ||||
| Investments total | 24.00 | ||||
| Non-current other receivables | 24.00 | 24.00 | |||
| Long term receivables total | 24.00 | 24.00 | |||
| Raw materials and consumables | 825.37 | 769.13 | |||
| Finished products/goods | 861.00 | 842.00 | 825.09 | ||
| Inventories total | 825.37 | 769.13 | 861.00 | 842.00 | 825.09 |
| Current trade debtors | 13.00 | 16.00 | 7.75 | ||
| Current amounts owed by group member comp. | 3.17 | 336.00 | 107.00 | 6.46 | |
| Prepayments and accrued income | 40.33 | 5.59 | 48.00 | 55.00 | 20.74 |
| Current other receivables | 23.48 | 2 208.35 | 2 557.00 | -19.00 | 24.00 |
| Short term receivables total | 63.81 | 2 217.11 | 2 954.00 | 159.00 | 58.95 |
| Cash and bank deposits | 1 539.16 | 150.64 | 56.00 | 106.00 | 38.34 |
| Cash and cash equivalents | 1 539.16 | 150.64 | 56.00 | 106.00 | 38.34 |
| Balance sheet total (assets) | 2 452.34 | 3 160.88 | 3 895.00 | 1 107.00 | 922.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 1 219.44 | ||||
| Shares repurchased | 3 000.00 | 350.00 | 240.00 | ||
| Retained earnings | 521.07 | 2 175.89 | - 365.00 | 96.00 | 211.47 |
| Profit of the financial year | 435.39 | 458.32 | 812.00 | 355.00 | 247.15 |
| Shareholders equity total | 2 225.89 | 2 684.21 | 3 497.00 | 851.00 | 748.62 |
| Provisions | 0.00 | -1.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.91 | ||||
| Current trade creditors | 11.00 | 59.38 | 23.00 | 40.00 | 44.42 |
| Short-term deferred tax liabilities | 13.07 | 229.00 | 100.00 | 69.70 | |
| Other non-interest bearing current liabilities | 202.38 | 373.88 | 147.00 | 116.00 | 59.64 |
| Accruals and deferred income | 42.50 | ||||
| Current liabilities total | 226.45 | 476.67 | 399.00 | 256.00 | 173.76 |
| Balance sheet total (liabilities) | 2 452.34 | 3 160.88 | 3 895.00 | 1 107.00 | 922.38 |
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.