ALTHEA FACE & BODY ApS
CVR number: 31079950
Grønnegade 56, 8000 Aarhus C
althea@pernillehoi.dk
tel: 26212247
www.pernillehoi.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 217.26 | 221.66 | 387.40 | 269.83 | 204.94 |
| Employee benefit expenses | - 173.74 | - 194.24 | - 201.46 | - 210.94 | - 198.39 |
| Total depreciation | -15.19 | -7.89 | -3.13 | -19.74 | -24.23 |
| EBIT | 28.33 | 19.52 | 182.81 | 39.16 | -17.68 |
| Other financial income | 2.57 | 3.16 | 3.59 | 4.03 | 4.03 |
| Other financial expenses | -12.39 | -11.46 | -4.97 | -0.61 | -0.09 |
| Pre-tax profit | 18.51 | 11.22 | 181.43 | 42.58 | -13.73 |
| Income taxes | -4.00 | -4.00 | -36.62 | -9.58 | 2.74 |
| Net earnings | 14.51 | 7.22 | 144.81 | 32.99 | -10.99 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4.77 | 24.66 | |||
| Machinery and equipment | 77.08 | 73.96 | 70.83 | 84.72 | 35.83 |
| Tangible assets total | 81.85 | 73.96 | 70.83 | 84.72 | 60.49 |
| Other receivables | 47.80 | 47.80 | 47.80 | 47.80 | 51.41 |
| Investments total | 47.80 | 47.80 | 47.80 | 47.80 | 51.41 |
| Long term receivables total | |||||
| Finished products/goods | 44.10 | 38.20 | 31.29 | 32.43 | 53.10 |
| Inventories total | 44.10 | 38.20 | 31.29 | 32.43 | 53.10 |
| Current amounts owed by group member comp. | 74.61 | 84.15 | 94.24 | 104.90 | |
| Prepayments and accrued income | 14.00 | 8.00 | |||
| Current other receivables | 6.70 | ||||
| Current deferred tax assets | 16.00 | 12.00 | |||
| Short term receivables total | 97.31 | 96.15 | 94.24 | 118.90 | 8.00 |
| Cash and bank deposits | 0.46 | 0.32 | 96.13 | 77.75 | 86.51 |
| Cash and cash equivalents | 0.46 | 0.32 | 96.13 | 77.75 | 86.51 |
| Balance sheet total (assets) | 271.53 | 256.42 | 340.29 | 361.59 | 259.52 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -75.75 | -61.24 | -54.02 | 90.79 | 23.60 |
| Profit of the financial year | 14.51 | 7.22 | 144.81 | 32.99 | -10.99 |
| Shareholders equity total | 63.76 | 70.98 | 215.79 | 248.78 | 137.61 |
| Provisions | 9.00 | 8.00 | 5.00 | ||
| Non-current deferred tax liabilities | 15.62 | 10.74 | 0.26 | ||
| Non-current liabilities total | 15.62 | 10.74 | 0.26 | ||
| Current loans from credit institutions | 129.14 | 97.82 | |||
| Current trade creditors | 12.86 | 13.87 | 13.87 | 16.78 | 14.24 |
| Short-term deferred tax liabilities | 15.47 | 10.58 | |||
| Other non-interest bearing current liabilities | 65.77 | 73.75 | 86.01 | 61.82 | 84.04 |
| Accruals and deferred income | 7.78 | ||||
| Current liabilities total | 207.77 | 185.44 | 99.88 | 94.07 | 116.64 |
| Balance sheet total (liabilities) | 271.53 | 256.42 | 340.29 | 361.59 | 259.52 |
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.