TAILOR SHAPED ApS
CVR number: 34732590
Frederiksholms Kanal 4, 1220 København K
jess@sonofatailor.com
tel: 42680493
sonofatailor.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 319.88 | 5 523.30 | 4 427.22 | 9 944.31 | 9 175.61 |
| Employee benefit expenses | -5 822.03 | -7 584.26 | -16 463.85 | -18 606.10 | -10 878.47 |
| Other operating expenses | -37.81 | ||||
| Total depreciation | -84.73 | -82.43 | - 685.27 | -1 047.78 | -1 324.48 |
| EBIT | -6 226.65 | -2 143.39 | -12 721.89 | -9 747.39 | -3 027.34 |
| Other financial income | 17.45 | 67.01 | 157.69 | 8.01 | 276.17 |
| Other financial expenses | - 872.75 | -1 847.59 | -1 246.19 | -2 080.28 | -3 062.42 |
| Pre-tax profit | -7 081.94 | -3 923.97 | -13 810.39 | -11 819.65 | -5 813.59 |
| Income taxes | 1 520.21 | 1 696.90 | 3 139.08 | 198.20 | -5 459.31 |
| Net earnings | -5 561.73 | -2 227.07 | -10 671.31 | -11 621.45 | -11 272.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2 133.74 | 3 722.12 | 3 882.57 | 3 731.90 | |
| Intangible rights | 108.50 | 66.50 | 24.50 | 279.64 | 180.94 |
| Intangible assets total | 108.50 | 2 200.24 | 3 746.62 | 4 162.21 | 3 912.84 |
| Buildings | 19.27 | 177.65 | 453.51 | 371.78 | 253.02 |
| Machinery and equipment | 84.06 | 213.23 | 255.51 | 172.38 | 73.79 |
| Tangible assets total | 103.32 | 390.88 | 709.02 | 544.16 | 326.82 |
| Holdings in group member companies | 81.29 | 81.29 | |||
| Other receivables | 199.91 | 792.25 | 602.60 | 602.60 | 762.19 |
| Investments total | 199.91 | 792.25 | 602.60 | 683.88 | 843.48 |
| Deferred tax assets | 4 860.61 | 6 048.00 | 8 742.00 | 8 742.00 | 3 105.60 |
| Long term receivables total | 4 860.61 | 6 048.00 | 8 742.00 | 8 742.00 | 3 105.60 |
| Raw materials and consumables | 4 563.96 | 7 871.22 | 9 229.23 | 5 257.81 | |
| Finished products/goods | 3 757.56 | ||||
| Inventories total | 3 757.56 | 4 563.96 | 7 871.22 | 9 229.23 | 5 257.81 |
| Current trade debtors | 1 363.53 | 2 395.19 | 3 616.72 | 617.14 | 1 259.74 |
| Current amounts owed by group member comp. | 1 376.76 | 1 090.81 | |||
| Prepayments and accrued income | 357.51 | 548.99 | 474.93 | 211.93 | 890.51 |
| Current other receivables | 494.90 | 1 101.49 | 123.23 | 1 899.66 | 943.05 |
| Current deferred tax assets | 569.43 | 1 078.94 | 1 014.79 | 767.92 | 177.09 |
| Short term receivables total | 2 785.37 | 5 124.62 | 5 229.66 | 4 873.41 | 4 361.19 |
| Cash and bank deposits | 577.12 | 35 122.33 | 18 281.30 | 12 717.11 | 13 205.14 |
| Cash and cash equivalents | 577.12 | 35 122.33 | 18 281.30 | 12 717.11 | 13 205.14 |
| Balance sheet total (assets) | 12 392.39 | 54 242.27 | 45 182.42 | 40 952.01 | 31 012.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 369.54 | 456.81 | 456.81 | 456.81 | 456.81 |
| Other reserves | 1 664.31 | 2 903.25 | 3 028.40 | 2 910.88 | |
| Retained earnings | 3 744.83 | 25 836.49 | 21 893.05 | 11 096.58 | - 407.35 |
| Profit of the financial year | -5 561.73 | -2 227.07 | -10 671.31 | -11 621.45 | -11 272.90 |
| Shareholders equity total | -1 447.37 | 25 730.54 | 14 581.80 | 2 960.34 | -8 312.56 |
| Non-current loans from credit institutions | 4 000.00 | 21 448.36 | 21 426.61 | 30 047.84 | 30 260.52 |
| Non-current deferred tax liabilities | 4 611.66 | 539.80 | |||
| Non-current liabilities total | 8 611.66 | 21 988.16 | 21 426.61 | 30 047.84 | 30 260.52 |
| Current loans from credit institutions | 1 119.28 | 214.15 | 864.13 | 2 356.36 | 2 475.63 |
| Advances received | 562.24 | 1 016.98 | 2 560.36 | 1 863.77 | 2 179.05 |
| Current trade creditors | 1 298.01 | 2 825.47 | 2 566.59 | 1 485.34 | 2 702.49 |
| Other non-interest bearing current liabilities | 2 248.57 | 2 466.96 | 3 182.94 | 2 238.35 | 1 707.73 |
| Current liabilities total | 5 228.09 | 6 523.57 | 9 174.02 | 7 943.83 | 9 064.91 |
| Balance sheet total (liabilities) | 12 392.39 | 54 242.27 | 45 182.42 | 40 952.01 | 31 012.87 |
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.