KJELDGAARD HAIR ApS
CVR number: 35031693
Skovsøgade 4 A, 4200 Slagelse
kontakt@salonmica.dk
tel: 58533939
www.salonmica.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 843.88 | 900.78 | 1 153.39 | 850.88 | 843.05 |
| Employee benefit expenses | - 831.12 | - 824.89 | - 903.28 | - 919.81 | - 979.28 |
| EBIT | 12.76 | 75.89 | 250.11 | -68.93 | - 136.23 |
| Other financial income | 0.06 | ||||
| Other financial expenses | -1.13 | -2.81 | -3.65 | -5.87 | |
| Pre-tax profit | 11.63 | 73.08 | 246.47 | -74.80 | - 136.17 |
| Income taxes | 3.38 | -16.06 | -54.20 | 46.41 | |
| Net earnings | 15.01 | 57.02 | 192.26 | -74.80 | -89.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 47.43 | 48.83 | 48.83 | 16.50 | 16.50 |
| Long term receivables total | 47.43 | 48.83 | 48.83 | 16.50 | 16.50 |
| Raw materials and consumables | 69.69 | 81.93 | 88.62 | 68.56 | 63.91 |
| Inventories total | 69.69 | 81.93 | 88.62 | 68.56 | 63.91 |
| Current trade debtors | 4.42 | 16.30 | |||
| Current other receivables | 18.00 | 12.00 | 1.44 | 1.48 | 9.56 |
| Current deferred tax assets | 25.56 | 9.50 | 46.41 | ||
| Short term receivables total | 47.97 | 21.50 | 17.74 | 1.48 | 55.97 |
| Cash and bank deposits | 342.78 | 580.00 | 624.98 | 454.90 | 351.97 |
| Cash and cash equivalents | 342.78 | 580.00 | 624.98 | 454.90 | 351.97 |
| Balance sheet total (assets) | 507.87 | 732.25 | 780.17 | 541.44 | 488.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 54.80 | 68.50 | 80.00 | 20.00 | |
| Retained earnings | 243.92 | 204.13 | 192.65 | 304.91 | 210.11 |
| Profit of the financial year | 15.01 | 57.02 | 192.26 | -74.80 | -89.75 |
| Shareholders equity total | 338.93 | 395.94 | 533.41 | 390.11 | 220.36 |
| Non-current liabilities total | |||||
| Current trade creditors | 16.09 | 100.04 | 10.12 | 7.83 | 93.20 |
| Other non-interest bearing current liabilities | 152.85 | 236.27 | 236.63 | 143.51 | 174.79 |
| Current liabilities total | 168.94 | 336.31 | 246.76 | 151.33 | 267.99 |
| Balance sheet total (liabilities) | 507.87 | 732.25 | 780.17 | 541.44 | 488.35 |
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.