CPH LOUNGE ApS
CVR number: 28654901
Nyvej 21, 3450 Allerød
cphlounge@cphlounge.dk
tel: 70220031
www.cphlounge.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 630.30 | 1 911.09 | 2 435.41 | 3 801.39 | 4 875.76 |
| Employee benefit expenses | -3 204.28 | -1 510.61 | - 837.89 | -2 432.33 | -2 791.05 |
| Other operating expenses | -11.50 | -4.00 | -12.00 | ||
| Total depreciation | -30.30 | ||||
| EBIT | 426.02 | 388.98 | 1 593.52 | 1 357.07 | 2 054.42 |
| Other financial income | 3.70 | 10.30 | 0.54 | ||
| Other financial expenses | -13.05 | -16.65 | -51.64 | -75.88 | - 120.45 |
| Pre-tax profit | 416.67 | 382.63 | 1 541.88 | 1 281.18 | 1 934.51 |
| Income taxes | -96.62 | -96.14 | - 344.67 | - 290.31 | - 431.43 |
| Net earnings | 320.05 | 286.49 | 1 197.21 | 990.87 | 1 503.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 281.93 | ||||
| Tangible assets total | 281.93 | ||||
| Investments total | |||||
| Non-current loans receivable | 61.94 | ||||
| Non-current other receivables | 143.33 | ||||
| Long term receivables total | 143.33 | 61.94 | |||
| Inventories total | |||||
| Current trade debtors | 445.71 | 27.47 | 129.46 | 622.37 | 589.74 |
| Current amounts owed by group member comp. | 224.51 | ||||
| Prepayments and accrued income | 0.62 | ||||
| Current other receivables | 831.85 | 390.40 | 304.87 | 59.18 | 61.94 |
| Short term receivables total | 1 277.56 | 642.38 | 434.33 | 682.17 | 651.67 |
| Cash and bank deposits | 694.59 | 1 142.30 | 3 519.94 | 3 991.21 | 5 470.22 |
| Cash and cash equivalents | 694.59 | 1 142.30 | 3 519.94 | 3 991.21 | 5 470.22 |
| Balance sheet total (assets) | 2 115.48 | 1 846.62 | 3 954.27 | 4 673.39 | 6 403.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 584.25 | 1 197.21 | 490.87 | 1 503.08 | |
| Retained earnings | 352.71 | 88.51 | - 822.21 | - 115.87 | - 628.08 |
| Profit of the financial year | 320.05 | 286.49 | 1 197.21 | 990.87 | 1 503.08 |
| Shareholders equity total | 797.76 | 1 084.25 | 1 697.21 | 1 490.87 | 2 503.08 |
| Provisions | 10.51 | ||||
| Non-current liabilities total | |||||
| Advances received | 100.00 | 428.48 | |||
| Current trade creditors | 121.44 | 115.46 | 352.91 | 269.26 | 291.85 |
| Current owed to participating | 10.45 | 4.99 | 262.72 | 98.54 | |
| Current owed to group member | 837.66 | 1 388.53 | 2 250.18 | ||
| Other non-interest bearing current liabilities | 1 185.83 | 641.92 | 803.77 | 1 424.73 | 821.19 |
| Current liabilities total | 1 317.72 | 762.37 | 2 257.07 | 3 182.52 | 3 890.24 |
| Balance sheet total (liabilities) | 2 115.48 | 1 846.62 | 3 954.27 | 4 673.39 | 6 403.83 |
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.