COPENHAGEN BATH ApS
CVR number: 32648622
Roskildevej 394, 2610 Rødovre
mth@copenhagenbath.dk
tel: 29892371
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 220.86 | 4 049.39 | 3 444.02 | 2 674.79 | 4 882.84 |
| Employee benefit expenses | -1 664.99 | -2 159.89 | -1 858.66 | -2 159.85 | -2 678.64 |
| Other operating expenses | -37.00 | ||||
| Total depreciation | -8.69 | -32.00 | -45.83 | -88.97 | -72.59 |
| EBIT | 1 547.18 | 1 857.50 | 1 502.53 | 425.97 | 2 131.61 |
| Other financial income | 31.16 | 29.36 | 174.46 | ||
| Other financial expenses | -22.51 | - 202.33 | - 194.49 | -96.00 | - 201.58 |
| Pre-tax profit | 1 555.83 | 1 684.53 | 1 308.04 | 504.43 | 1 930.02 |
| Income taxes | - 345.04 | - 376.64 | - 298.25 | - 113.54 | - 425.39 |
| Net earnings | 1 210.79 | 1 307.89 | 1 009.79 | 390.89 | 1 504.63 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 163.52 | 125.00 | 229.17 | 319.00 | 332.24 |
| Tangible assets total | 163.52 | 125.00 | 229.17 | 319.00 | 332.24 |
| Other receivables | 55.50 | 55.50 | 74.40 | 342.19 | 248.74 |
| Investments total | 55.50 | 55.50 | 74.40 | 342.19 | 248.74 |
| Long term receivables total | |||||
| Finished products/goods | 2 745.82 | 3 494.65 | 2 906.93 | 2 766.28 | 4 469.44 |
| Advance payments | 559.51 | 435.18 | 582.93 | 3 487.69 | 1 187.76 |
| Inventories total | 3 305.34 | 3 929.84 | 3 489.85 | 6 253.98 | 5 657.21 |
| Current trade debtors | 1 021.50 | 1 154.47 | 919.76 | 601.52 | 735.96 |
| Current amounts owed by group member comp. | 8.79 | ||||
| Prepayments and accrued income | 30.15 | 127.56 | 17.02 | 24.06 | 252.06 |
| Current other receivables | 198.31 | 25.84 | 25.06 | 122.23 | 0.47 |
| Short term receivables total | 1 258.75 | 1 307.86 | 961.84 | 747.82 | 988.48 |
| Cash and bank deposits | 1 884.20 | 2 462.03 | 2 420.94 | 755.03 | 1 056.59 |
| Cash and cash equivalents | 1 884.20 | 2 462.03 | 2 420.94 | 755.03 | 1 056.59 |
| Balance sheet total (assets) | 6 667.30 | 7 880.23 | 7 176.20 | 8 418.01 | 8 283.26 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 138.89 | 138.89 | 138.89 |
| Share premium account | 252.15 | ||||
| Shares repurchased | 4 297.68 | ||||
| Retained earnings | -1 125.47 | 85.32 | 1 393.21 | 2 655.16 | 3 046.05 |
| Profit of the financial year | 1 210.79 | 1 307.89 | 1 009.79 | 390.89 | 1 504.63 |
| Shareholders equity total | 4 508.00 | 1 518.21 | 2 794.05 | 3 184.93 | 4 689.56 |
| Provisions | 8.70 | 8.36 | 5.21 | 6.77 | 23.89 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.01 | 3.72 | 36.60 | 461.72 | 17.59 |
| Advances received | 405.03 | 230.52 | |||
| Current trade creditors | 418.94 | 114.92 | 331.23 | 1 371.87 | 426.15 |
| Current owed to group member | 4 351.61 | 1 788.70 | 1 856.82 | 1 961.72 | |
| Short-term deferred tax liabilities | 487.73 | 376.98 | 678.38 | 413.38 | 520.26 |
| Other non-interest bearing current liabilities | 1 242.92 | 1 506.43 | 1 542.04 | 717.49 | 413.57 |
| Current liabilities total | 2 150.60 | 6 353.65 | 4 376.95 | 5 226.31 | 3 569.81 |
| Balance sheet total (liabilities) | 6 667.30 | 7 880.23 | 7 176.20 | 8 418.01 | 8 283.26 |
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.