HOUSE OF LIVING ApS
CVR number: 33050933
Hovborgvej 28 C, Tofterup 7200 Grindsted
info@houseofliving.net
tel: 25677117
www.houseofliving.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 364.45 | 1 040.84 | 455.48 | 1 275.11 | 927.63 |
| Employee benefit expenses | -1 004.03 | - 790.48 | - 927.67 | -1 061.99 | - 864.40 |
| Other operating expenses | -43.48 | -0.35 | |||
| Total depreciation | -6.00 | -11.74 | -5.00 | ||
| EBIT | 354.41 | 238.62 | - 520.67 | 212.77 | 63.23 |
| Other financial income | 43.31 | 34.31 | 22.03 | 77.12 | 16.63 |
| Other financial expenses | -0.31 | -3.93 | -7.74 | -6.42 | -9.82 |
| Pre-tax profit | 397.41 | 269.00 | - 506.37 | 283.47 | 70.04 |
| Income taxes | -94.45 | -60.13 | 9.74 | ||
| Net earnings | 302.96 | 208.88 | - 496.63 | 283.47 | 70.04 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 43.48 | ||||
| Machinery and equipment | 11.00 | 5.00 | |||
| Tangible assets total | 11.00 | 48.48 | |||
| Other receivables | 20.30 | 20.30 | 41.30 | 31.64 | 31.64 |
| Investments total | 20.30 | 20.30 | 41.30 | 31.64 | 31.64 |
| Non-curr. owed by particip. interest comp. | 11.05 | ||||
| Long term receivables total | 11.05 | ||||
| Finished products/goods | 110.17 | 371.07 | 236.05 | 376.15 | 332.95 |
| Inventories total | 110.17 | 371.07 | 236.05 | 376.15 | 332.95 |
| Current trade debtors | 187.92 | 70.21 | 15.32 | 80.70 | |
| Current amounts owed by group member comp. | 277.74 | 366.01 | 389.40 | ||
| Prepayments and accrued income | 4.04 | 15.92 | 22.19 | 8.53 | |
| Current other receivables | 8.11 | ||||
| Current deferred tax assets | 111.77 | 161.18 | |||
| Short term receivables total | 187.92 | 186.03 | 454.84 | 403.53 | 486.74 |
| Cash and bank deposits | 968.81 | 1 190.67 | 231.85 | 745.99 | 384.25 |
| Cash and cash equivalents | 968.81 | 1 190.67 | 231.85 | 745.99 | 384.25 |
| Balance sheet total (assets) | 1 309.24 | 1 816.54 | 964.04 | 1 557.31 | 1 235.58 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 101.08 | 404.04 | 612.92 | 116.28 | 399.76 |
| Profit of the financial year | 302.96 | 208.88 | - 496.63 | 283.47 | 70.04 |
| Shareholders equity total | 484.04 | 692.92 | 196.28 | 479.76 | 549.80 |
| Provisions | 0.19 | 0.33 | -19.50 | ||
| Non-current other liabilities | 19.50 | ||||
| Non-current deferred tax liabilities | 97.57 | ||||
| Non-current liabilities total | 19.50 | 97.57 | |||
| Advances received | 216.56 | 241.65 | |||
| Current trade creditors | 165.66 | 553.24 | 120.01 | 25.00 | 25.00 |
| Current owed to participating | 30.34 | 28.56 | 26.87 | 24.50 | 25.56 |
| Short-term deferred tax liabilities | 95.03 | 65.29 | |||
| Other non-interest bearing current liabilities | 533.97 | 476.20 | 620.88 | 713.93 | 393.57 |
| Current liabilities total | 825.01 | 1 123.29 | 767.75 | 979.99 | 685.78 |
| Balance sheet total (liabilities) | 1 309.24 | 1 816.54 | 964.04 | 1 557.31 | 1 235.58 |
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.