SALON KAM & SAKS SØNDERBORG ApS
CVR number: 35055142
Jernbanegade 23, 6400 Sønderborg
kamogsaks@outlook.dk
tel: 25741390
kam-saks.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 820.53 | 1 987.57 | 2 369.53 | 2 167.72 | 2 358.69 |
| Employee benefit expenses | -1 675.21 | -1 740.83 | -2 111.05 | -2 108.10 | -2 283.53 |
| Total depreciation | -63.10 | -20.63 | -22.63 | -18.51 | -26.49 |
| EBIT | 82.23 | 226.12 | 235.86 | 41.11 | 48.66 |
| Other financial income | 0.17 | 0.25 | 0.26 | 0.83 | 0.60 |
| Other financial expenses | -0.16 | -5.98 | -4.08 | -3.48 | -0.31 |
| Pre-tax profit | 82.24 | 220.39 | 232.04 | 38.47 | 48.95 |
| Income taxes | -19.48 | -50.93 | -52.12 | -8.29 | -10.32 |
| Net earnings | 62.76 | 169.46 | 179.92 | 30.18 | 38.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 5.00 | 24.11 | 19.29 | 14.46 | 9.64 |
| Machinery and equipment | 19.36 | 37.32 | 94.26 | 80.58 | 58.91 |
| Tangible assets total | 24.36 | 61.43 | 113.55 | 95.04 | 68.55 |
| Other receivables | 44.55 | 44.55 | 44.55 | 44.55 | 44.55 |
| Investments total | 44.55 | 44.55 | 44.55 | 44.55 | 44.55 |
| Long term receivables total | |||||
| Finished products/goods | 165.90 | 124.16 | 186.06 | 183.07 | 305.89 |
| Inventories total | 165.90 | 124.16 | 186.06 | 183.07 | 305.89 |
| Current trade debtors | 29.28 | ||||
| Prepayments and accrued income | 16.67 | 18.67 | |||
| Current other receivables | 483.80 | ||||
| Current deferred tax assets | 8.16 | 5.81 | 8.03 | ||
| Short term receivables total | 8.16 | 489.61 | 24.70 | 47.94 | |
| Cash and bank deposits | 406.32 | 509.94 | 615.52 | 471.62 | 338.58 |
| Cash and cash equivalents | 406.32 | 509.94 | 615.52 | 471.62 | 338.58 |
| Balance sheet total (assets) | 649.29 | 1 229.69 | 959.68 | 818.99 | 805.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -56.23 | -53.47 | 2.99 | 82.91 | 0.09 |
| Profit of the financial year | 62.76 | 169.46 | 179.92 | 30.18 | 38.63 |
| Shareholders equity total | 86.53 | 195.99 | 262.91 | 193.09 | 118.72 |
| Provisions | 46.31 | 54.60 | 6.43 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 12.64 | 18.42 | 13.71 | 15.73 | 5.32 |
| Current owed to participating | 105.76 | 6.89 | 49.17 | 11.93 | 59.00 |
| Short-term deferred tax liabilities | 3.39 | 50.71 | 50.50 | ||
| Other non-interest bearing current liabilities | 423.90 | 939.31 | 569.04 | 525.71 | 549.98 |
| Accruals and deferred income | 17.07 | 18.36 | 18.53 | 17.93 | 15.56 |
| Current liabilities total | 562.76 | 1 033.70 | 650.46 | 571.30 | 680.36 |
| Balance sheet total (liabilities) | 649.29 | 1 229.69 | 959.68 | 818.99 | 805.51 |
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.