STENLØSE HØRECENTER ApS
CVR number: 29151644
Egedal Centret 76 K, 3660 Stenløse
info@slhc.dk
tel: 47170798
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 257.38 | 1 453.96 | 3 253.00 | 2 396.36 | 1 862.87 |
| Employee benefit expenses | - 627.84 | -1 612.84 | -2 146.00 | -1 834.96 | -2 183.13 |
| Total depreciation | - 115.70 | -75.14 | -75.00 | -56.66 | -19.10 |
| EBIT | - 486.16 | - 234.01 | 1 032.00 | 504.74 | - 339.36 |
| Other financial income | 178.03 | 159.21 | 165.00 | 223.26 | 549.43 |
| Other financial expenses | -14.40 | -54.09 | -27.00 | -58.58 | -71.52 |
| Reduction non-current investment assets | - 901.00 | -8.84 | - 614.05 | ||
| Pre-tax profit | - 322.54 | - 128.89 | 269.00 | 660.58 | - 475.50 |
| Income taxes | - 308.00 | -81.65 | -36.98 | ||
| Net earnings | - 322.54 | - 128.89 | -39.00 | 578.93 | - 512.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 97.06 | 59.49 | 22.00 | ||
| Machinery and equipment | 125.57 | 88.00 | 50.00 | 15.69 | 98.95 |
| Tangible assets total | 222.63 | 147.49 | 72.00 | 15.69 | 98.95 |
| Other receivables | 48.00 | 49.80 | |||
| Investments total | 48.00 | 49.80 | |||
| Long term receivables total | |||||
| Finished products/goods | 431.40 | 642.25 | 673.00 | 602.64 | 406.23 |
| Inventories total | 431.40 | 642.25 | 673.00 | 602.64 | 406.23 |
| Current trade debtors | 855.75 | 630.38 | 863.00 | 1 218.48 | 421.86 |
| Current amounts owed by group member comp. | 287.43 | 287.43 | 1 195.00 | 345.25 | 295.80 |
| Prepayments and accrued income | 31.58 | 52.78 | 63.00 | 46.25 | 27.57 |
| Current other receivables | 1 072.57 | 899.49 | 50.00 | 56.73 | 301.02 |
| Current deferred tax assets | 1 469.84 | 1 469.84 | 1 239.00 | 1 003.39 | 966.40 |
| Short term receivables total | 3 717.17 | 3 339.91 | 3 410.00 | 2 670.10 | 2 012.66 |
| Cash and bank deposits | 522.77 | 1 571.68 | 1 365.00 | 12.59 | 12.59 |
| Cash and cash equivalents | 522.77 | 1 571.68 | 1 365.00 | 12.59 | 12.59 |
| Balance sheet total (assets) | 4 941.97 | 5 751.13 | 5 520.00 | 3 301.03 | 2 530.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 341.00 | 341.00 | 341.00 | 341.00 | 341.00 |
| Shares repurchased | 3 000.00 | ||||
| Other reserves | -0.46 | ||||
| Retained earnings | 3 453.16 | 3 130.62 | - 350.00 | - 389.45 | 189.48 |
| Profit of the financial year | - 322.54 | - 128.89 | -39.00 | 578.93 | - 512.48 |
| Shareholders equity total | 3 471.62 | 3 342.73 | 2 951.55 | 530.48 | 18.00 |
| Provisions | 0.46 | ||||
| Non-current other liabilities | 31.22 | ||||
| Non-current deferred tax liabilities | 31.00 | ||||
| Non-current liabilities total | 31.22 | 31.00 | |||
| Current loans from credit institutions | 1 105.43 | 985.54 | |||
| Current trade creditors | 1 117.99 | 2 106.95 | 1 885.00 | 1 190.93 | 1 172.47 |
| Current owed to group member | 204.69 | 219.86 | |||
| Other non-interest bearing current liabilities | 340.29 | 270.24 | 652.00 | 269.49 | 134.57 |
| Accruals and deferred income | 12.07 | ||||
| Current liabilities total | 1 470.36 | 2 377.19 | 2 537.00 | 2 770.55 | 2 512.43 |
| Balance sheet total (liabilities) | 4 941.97 | 5 751.13 | 5 520.00 | 3 301.03 | 2 530.43 |
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.