SHINYSHOP.DK ApS
CVR number: 35681965
Engmarksvej 1, 8240 Risskov
jens@jdejendomme.com
tel: 29348450
www.shinyshop.dk
Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 108.76 | 144.79 | 139.18 | 60.35 | -7.50 |
| Employee benefit expenses | - 223.93 | - 189.74 | - 183.91 | - 157.56 | -3.83 |
| EBIT | - 115.17 | -44.95 | -44.72 | -97.20 | -11.33 |
| Other financial expenses | -21.68 | -18.54 | -20.86 | -20.20 | -16.69 |
| Pre-tax profit | - 136.84 | -63.48 | -65.58 | - 117.40 | -28.03 |
| Income taxes | 31.00 | 14.00 | 14.00 | 25.83 | 6.17 |
| Net earnings | - 105.84 | -49.48 | -51.58 | -91.57 | -21.86 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 170.70 | 148.13 | 121.75 | ||
| Inventories total | 170.70 | 148.13 | 121.75 | ||
| Current trade debtors | 35.97 | ||||
| Current deferred tax assets | 47.00 | 60.00 | |||
| Short term receivables total | 47.00 | 60.00 | 35.97 | ||
| Cash and bank deposits | 74.54 | 53.32 | 56.82 | 151.38 | 8.17 |
| Cash and cash equivalents | 74.54 | 53.32 | 56.82 | 151.38 | 8.17 |
| Balance sheet total (assets) | 292.23 | 261.46 | 214.54 | 151.38 | 8.17 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 134.90 | - 240.74 | - 290.23 | - 341.81 | - 433.38 |
| Profit of the financial year | - 105.84 | -49.48 | -51.58 | -91.57 | -21.86 |
| Shareholders equity total | - 190.74 | - 240.23 | - 291.81 | - 383.38 | - 405.24 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Current owed to group member | 454.94 | 472.48 | 469.33 | 462.63 | 392.74 |
| Other non-interest bearing current liabilities | 22.03 | 23.20 | 31.01 | 66.14 | 14.67 |
| Current liabilities total | 482.97 | 501.68 | 506.34 | 534.76 | 413.41 |
| Balance sheet total (liabilities) | 292.23 | 261.46 | 214.54 | 151.38 | 8.17 |
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.