Makeup Your Wedding ApS — Credit Rating and Financial Key Figures
CVR number: 38359657
Klintevej 10 E, 4654 Faxe Ladeplads
jannieankjaer@gmail.com
tel: 40594829
www.makeupyourwedding.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 130.73 | 67.01 | 87.03 | 137.05 | 36.91 |
| Employee benefit expenses | - 121.03 | - 129.38 | -55.00 | ||
| EBIT | 130.73 | 67.01 | -34.00 | 7.68 | -18.09 |
| Other financial income | 0.70 | ||||
| Other financial expenses | -1.41 | -2.62 | -3.21 | -0.63 | |
| Pre-tax profit | 129.32 | 64.39 | -37.21 | 7.04 | -17.39 |
| Income taxes | -28.45 | -14.21 | 8.10 | -1.69 | 3.89 |
| Net earnings | 100.87 | 50.18 | -29.12 | 5.36 | -13.50 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1.88 | ||||
| Current other receivables | 1.53 | 6.65 | |||
| Current deferred tax assets | 10.77 | 14.43 | 21.59 | ||
| Short term receivables total | 1.88 | 12.30 | 14.43 | 28.24 | |
| Cash and bank deposits | 313.05 | 324.90 | 270.98 | 243.06 | 227.88 |
| Cash and cash equivalents | 313.05 | 324.90 | 270.98 | 243.06 | 227.88 |
| Balance sheet total (assets) | 314.93 | 324.90 | 283.28 | 257.49 | 256.12 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 33.79 | 134.66 | 184.84 | 155.72 | 161.08 |
| Profit of the financial year | 100.87 | 50.18 | -29.12 | 5.36 | -13.50 |
| Shareholders equity total | 184.66 | 234.84 | 205.72 | 211.08 | 197.57 |
| Non-current liabilities total | |||||
| Advances received | 21.60 | 51.41 | 51.52 | 11.52 | 17.94 |
| Current trade creditors | 38.76 | 22.76 | 26.03 | 31.38 | 40.61 |
| Short-term deferred tax liabilities | 28.23 | 12.92 | |||
| Other non-interest bearing current liabilities | 41.68 | 2.97 | 3.51 | ||
| Current liabilities total | 130.26 | 90.05 | 77.55 | 46.41 | 58.55 |
| Balance sheet total (liabilities) | 314.93 | 324.90 | 283.28 | 257.49 | 256.12 |
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.