Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
IZABEL CAMILLE ApS
CVR number: 31373719
Slotsgade 65 B, 3400 Hillerød
info@izabelcamille.com
tel: 48261650
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 011.94 | 4 065.62 | 7 407.07 | 6 950.76 | 4 471.49 |
| Employee benefit expenses | -3 608.23 | -3 999.25 | -4 651.73 | -6 055.32 | -5 288.31 |
| Total depreciation | -46.19 | -14.71 | |||
| EBIT | 357.52 | 51.67 | 2 755.35 | 895.44 | - 816.81 |
| Other financial income | 0.06 | 0.02 | 49.39 | ||
| Other financial expenses | -23.90 | -32.26 | -25.82 | - 242.51 | -31.46 |
| Pre-tax profit | 333.68 | 19.40 | 2 729.55 | 652.93 | - 798.88 |
| Income taxes | -83.37 | -8.71 | - 605.04 | - 149.92 | 176.72 |
| Net earnings | 250.31 | 10.69 | 2 124.51 | 503.01 | - 622.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 14.71 | ||||
| Tangible assets total | 14.71 | ||||
| Investments total | |||||
| Non-current other receivables | 85.93 | 85.93 | 85.93 | 435.83 | 435.83 |
| Long term receivables total | 85.93 | 85.93 | 85.93 | 435.83 | 435.83 |
| Finished products/goods | 1 599.71 | 2 453.58 | 3 131.73 | 4 026.66 | 3 042.04 |
| Advance payments | 192.70 | 44.75 | 257.62 | ||
| Inventories total | 1 792.40 | 2 498.33 | 3 389.35 | 4 026.66 | 3 042.04 |
| Current trade debtors | 1 031.95 | 917.93 | 2 216.92 | 1 792.79 | 1 583.08 |
| Prepayments and accrued income | 7.15 | 9.40 | 13.34 | 56.66 | |
| Current other receivables | 9.70 | 47.92 | 2.92 | 39.08 | 98.15 |
| Current deferred tax assets | 1.69 | 3.69 | 174.67 | ||
| Short term receivables total | 1 050.50 | 978.95 | 2 219.84 | 1 845.21 | 1 912.56 |
| Cash and bank deposits | 336.36 | 1 217.63 | 1 336.43 | 598.11 | 605.58 |
| Cash and cash equivalents | 336.36 | 1 217.63 | 1 336.43 | 598.11 | 605.58 |
| Balance sheet total (assets) | 3 279.90 | 4 780.83 | 7 031.56 | 6 905.82 | 5 996.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 425.00 | 425.00 | 425.00 | 425.00 | 425.00 |
| Shares repurchased | 290.25 | ||||
| Other reserves | - 143.00 | ||||
| Retained earnings | 824.65 | 662.96 | 673.65 | 2 536.51 | 3 068.97 |
| Profit of the financial year | 250.31 | 10.69 | 2 124.51 | 503.01 | - 622.16 |
| Shareholders equity total | 1 499.96 | 1 098.65 | 3 223.16 | 3 611.77 | 2 871.81 |
| Non-current other liabilities | 119.25 | 1 062.51 | 592.62 | ||
| Non-current deferred tax liabilities | 140.92 | ||||
| Non-current liabilities total | 119.25 | 1 062.51 | 592.62 | 140.92 | |
| Current loans from credit institutions | 381.15 | ||||
| Advances received | 20.39 | 137.00 | 92.41 | ||
| Current trade creditors | 649.21 | 1 623.23 | 1 249.87 | 2 005.73 | 946.00 |
| Other non-interest bearing current liabilities | 987.35 | 996.44 | 1 945.51 | 1 010.40 | 1 679.74 |
| Accruals and deferred income | 24.12 | 24.88 | |||
| Current liabilities total | 1 660.68 | 2 619.67 | 3 215.77 | 3 153.13 | 3 124.19 |
| Balance sheet total (liabilities) | 3 279.90 | 4 780.83 | 7 031.56 | 6 905.82 | 5 996.00 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.