NAKED ApS — Credit Rating and Financial Key Figures
CVR number: 28108893
Bryggernes Plads 14, 1799 København V
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 12 316.05 | 22 654.98 | 23 488.84 | 24 053.18 | 12 237.65 |
Employee benefit expenses | -10 709.06 | -11 374.63 | -14 162.48 | -22 474.91 | -25 130.89 |
Other operating expenses | - 338.50 | ||||
Total depreciation | -1 062.88 | -1 431.41 | -2 110.95 | -4 392.92 | -6 245.05 |
EBIT | 544.12 | 9 510.44 | 7 215.40 | -2 814.65 | -19 138.30 |
Other financial income | 81.36 | 71.11 | |||
Other financial expenses | - 860.85 | -1 096.44 | - 332.56 | - 992.59 | -1 697.88 |
Pre-tax profit | - 316.73 | 8 414.00 | 6 882.84 | -3 725.88 | -20 765.07 |
Income taxes | - 281.30 | -1 868.80 | -1 525.01 | 755.84 | 279.46 |
Net earnings | - 598.03 | 6 545.20 | 5 357.83 | -2 970.04 | -20 485.60 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 1 972.26 | 2 248.05 | 5 785.23 | 9 920.33 | 7 637.44 |
Intangible assets total | 1 972.26 | 2 248.05 | 5 785.23 | 9 920.33 | 7 637.44 |
Buildings | 491.74 | 446.09 | 399.13 | 3 785.53 | 3 066.20 |
Machinery and equipment | 90.65 | 109.66 | 85.37 | 177.39 | 403.22 |
Tangible assets total | 582.39 | 555.74 | 484.50 | 3 962.92 | 3 469.43 |
Holdings in group member companies | 297.45 | 297.45 | 297.45 | ||
Other receivables | 710.59 | 700.84 | 1 254.66 | 1 177.10 | 1 001.64 |
Investments total | 710.59 | 700.84 | 1 552.11 | 1 474.55 | 1 299.09 |
Long term receivables total | |||||
Finished products/goods | 8 370.77 | 11 227.78 | 23 429.42 | 28 280.63 | 27 280.35 |
Advance payments | 856.04 | ||||
Inventories total | 8 370.77 | 11 227.78 | 23 429.42 | 29 136.67 | 27 280.35 |
Current trade debtors | 587.34 | 985.43 | 564.58 | 2 081.16 | 3 442.70 |
Current amounts owed by group member comp. | 0.98 | 7 228.86 | 12 815.99 | ||
Prepayments and accrued income | 501.41 | 365.89 | 2 705.72 | 2 767.36 | 1 784.05 |
Current other receivables | 1 168.75 | 2 238.46 | 1 903.37 | 1 195.49 | 140.15 |
Current deferred tax assets | 817.39 | ||||
Short term receivables total | 2 257.50 | 3 589.78 | 5 174.65 | 13 272.87 | 19 000.27 |
Cash and bank deposits | 7 056.42 | 9 360.11 | 5 568.58 | 6 925.32 | 3 462.81 |
Cash and cash equivalents | 7 056.42 | 9 360.11 | 5 568.58 | 6 925.32 | 3 462.81 |
Balance sheet total (assets) | 20 949.92 | 27 682.29 | 41 994.48 | 64 692.67 | 62 149.38 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
Retained earnings | 8 764.11 | 8 166.08 | 14 711.29 | 20 069.12 | 17 099.05 |
Profit of the financial year | - 598.03 | 6 545.20 | 5 357.83 | -2 970.04 | -20 485.60 |
Shareholders equity total | 8 292.08 | 14 837.28 | 20 195.12 | 17 225.08 | -3 260.56 |
Provisions | 410.13 | 720.58 | 1 350.31 | 279.46 | |
Non-current owed to group member | 25 193.96 | 31 508.27 | |||
Non-current deferred tax liabilities | 895.29 | ||||
Non-current liabilities total | 895.29 | 25 193.96 | 31 508.27 | ||
Current loans from credit institutions | 2.71 | 3.66 | |||
Advances received | 486.37 | 23.85 | |||
Current trade creditors | 3 998.71 | 6 630.44 | 17 051.24 | 17 171.60 | 28 898.36 |
Current owed to participating | 5 283.39 | ||||
Current owed to group member | 1 199.34 | ||||
Short-term deferred tax liabilities | 1 558.35 | 1 558.35 | 506.29 | ||
Other non-interest bearing current liabilities | 2 479.24 | 3 909.08 | 944.18 | 4 312.61 | 3 568.97 |
Accruals and deferred income | 235.00 | ||||
Current liabilities total | 12 247.71 | 12 124.42 | 19 553.77 | 21 994.16 | 33 901.67 |
Balance sheet total (liabilities) | 20 949.92 | 27 682.29 | 41 994.48 | 64 692.67 | 62 149.38 |
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.