CPI CLOTHING PARTNERS INTERNATIONAL ApS
CVR number: 21497991
Krogslundvej 1, Hammerum 7400 Herning
ok@clothingpartners.dk
tel: 20451998
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 59.23 | 66.64 | 93.58 | 61.50 | 428.47 |
| Employee benefit expenses | -35.99 | -9.26 | |||
| Total depreciation | -18.00 | ||||
| EBIT | 23.24 | 57.38 | 75.58 | 61.50 | 428.47 |
| Other financial income | 0.14 | 0.17 | 1.25 | ||
| Other financial expenses | -1.33 | -0.22 | -0.09 | -0.11 | -0.29 |
| Pre-tax profit | 22.05 | 57.17 | 75.50 | 61.57 | 429.43 |
| Net earnings | 22.05 | 57.17 | 75.50 | 61.57 | 429.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 515.34 | 521.59 | 550.00 | 600.00 | 1 000.00 |
| Short term receivables total | 515.34 | 521.59 | 550.00 | 600.00 | 1 000.00 |
| Cash and bank deposits | 0.77 | 61.75 | 91.70 | 97.35 | 192.06 |
| Cash and cash equivalents | 0.77 | 61.75 | 91.70 | 97.35 | 192.06 |
| Balance sheet total (assets) | 516.11 | 583.34 | 641.70 | 697.35 | 1 192.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -37.75 | -15.70 | 41.46 | 116.96 | 178.53 |
| Profit of the financial year | 22.05 | 57.17 | 75.50 | 61.57 | 429.43 |
| Shareholders equity total | 484.30 | 541.46 | 616.96 | 678.53 | 1 107.96 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Other non-interest bearing current liabilities | 16.82 | 31.88 | 14.74 | 8.83 | 74.10 |
| Current liabilities total | 31.82 | 41.88 | 24.74 | 18.83 | 84.10 |
| Balance sheet total (liabilities) | 516.11 | 583.34 | 641.70 | 697.35 | 1 192.06 |
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.