CJ Fashion Group ApS
CVR number: 40202005
Maglebjergvej 6, 2800 Kongens Lyngby
tel: 31132510
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 150.23 | 306.82 | 958.18 | 1 247.18 |
| Employee benefit expenses | -95.95 | - 132.00 | - 466.29 | - 665.00 |
| EBIT | 54.29 | 174.82 | 491.90 | 582.18 |
| Other financial expenses | -0.66 | -5.34 | -38.36 | - 172.09 |
| Pre-tax profit | 53.63 | 169.47 | 453.53 | 410.09 |
| Income taxes | -15.04 | -42.35 | - 104.38 | -91.43 |
| Net earnings | 38.59 | 127.12 | 349.15 | 318.65 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Development expenditure | 611.15 | 1 267.68 | 1 964.31 | 2 035.52 |
| Intangible assets total | 611.15 | 1 267.68 | 1 964.31 | 2 035.52 |
| Tangible assets total | ||||
| Investments total | ||||
| Non-current loans receivable | 37.99 | |||
| Long term receivables total | 37.99 | |||
| Finished products/goods | 35.90 | 403.51 | ||
| Inventories total | 35.90 | 403.51 | ||
| Current trade debtors | 150.18 | |||
| Current other receivables | 14.40 | |||
| Short term receivables total | 150.18 | 14.40 | ||
| Cash and bank deposits | 59.53 | 151.78 | 99.10 | 49.07 |
| Cash and cash equivalents | 59.53 | 151.78 | 99.10 | 49.07 |
| Balance sheet total (assets) | 820.86 | 1 419.46 | 2 099.30 | 2 540.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Asset revaluation reserve | 450.00 | 450.00 | 800.00 | 800.00 |
| Retained earnings | 38.59 | 165.71 | 514.87 | |
| Profit of the financial year | 38.59 | 127.12 | 349.15 | 318.65 |
| Shareholders equity total | 528.59 | 655.71 | 1 354.87 | 1 673.52 |
| Provisions | 127.16 | 96.62 | ||
| Non-current other liabilities | 244.97 | 544.67 | ||
| Non-current liabilities total | 244.97 | 544.67 | ||
| Current trade creditors | 114.15 | 254.83 | 159.39 | 96.92 |
| Current owed to participating | 107.36 | 335.09 | ||
| Other non-interest bearing current liabilities | 70.77 | 173.82 | 212.92 | 128.77 |
| Current liabilities total | 292.27 | 763.75 | 372.31 | 225.70 |
| Balance sheet total (liabilities) | 820.86 | 1 419.46 | 2 099.30 | 2 540.51 |
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.