Chic Brande ApS
CVR number: 37511803
Storegade 30, 7330 Brande
anita@chicbrande.dk
tel: 53897330
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 354.78 | 2 219.47 | 2 437.40 | 2 233.56 | 1 827.91 |
| Employee benefit expenses | -1 017.74 | -1 161.46 | -1 407.65 | -1 440.09 | -1 420.30 |
| Total depreciation | -4.60 | -18.99 | -20.29 | -17.99 | -15.69 |
| EBIT | 332.43 | 1 039.02 | 1 009.46 | 775.48 | 391.91 |
| Other financial income | 1.02 | 1.32 | 2.56 | 1.04 | |
| Other financial expenses | -1.90 | -5.04 | -8.71 | -2.56 | -0.96 |
| Pre-tax profit | 330.53 | 1 035.01 | 1 002.06 | 775.49 | 391.99 |
| Income taxes | -74.02 | - 228.01 | - 221.64 | - 171.15 | -86.38 |
| Net earnings | 256.51 | 807.00 | 780.43 | 604.33 | 305.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 19.09 | 54.65 | 38.35 | 24.36 | 12.67 |
| Machinery and equipment | 16.33 | 12.33 | 8.33 | 4.33 | |
| Advance payments and construction in progress | 11.50 | ||||
| Tangible assets total | 30.59 | 70.98 | 50.69 | 32.70 | 17.00 |
| Other receivables | 32.50 | 32.50 | 32.91 | 35.57 | 36.82 |
| Investments total | 32.50 | 32.50 | 32.91 | 35.57 | 36.82 |
| Long term receivables total | |||||
| Raw materials and consumables | 673.50 | 761.86 | |||
| Finished products/goods | 1 001.33 | 1 198.03 | 1 187.06 | ||
| Inventories total | 673.50 | 761.86 | 1 001.33 | 1 198.03 | 1 187.06 |
| Current trade debtors | 4.10 | 8.04 | 1.66 | 3.13 | |
| Current amounts owed by group member comp. | 6.92 | 197.51 | |||
| Prepayments and accrued income | 16.76 | 17.02 | 18.00 | 12.07 | 64.91 |
| Current other receivables | 14.63 | 996.57 | 118.50 | 88.12 | 111.65 |
| Current deferred tax assets | 17.36 | 10.55 | 48.94 | ||
| Short term receivables total | 35.50 | 1 038.99 | 155.63 | 152.25 | 374.07 |
| Cash and bank deposits | 708.81 | 739.46 | 1 476.14 | 967.02 | 491.15 |
| Cash and cash equivalents | 708.81 | 739.46 | 1 476.14 | 967.02 | 491.15 |
| Balance sheet total (assets) | 1 480.90 | 2 643.79 | 2 716.69 | 2 385.56 | 2 106.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 535.74 | 780.00 | 600.00 | 300.00 |
| Retained earnings | 259.24 | -19.99 | 7.00 | 187.43 | 491.76 |
| Profit of the financial year | 256.51 | 807.00 | 780.43 | 604.33 | 305.61 |
| Shareholders equity total | 676.35 | 1 372.74 | 1 617.43 | 1 441.76 | 1 147.37 |
| Provisions | 4.08 | 15.71 | |||
| Non-current other liabilities | 50.60 | ||||
| Non-current deferred tax liabilities | 241.46 | 208.49 | 162.60 | 69.24 | |
| Non-current liabilities total | 50.60 | 241.46 | 208.49 | 162.60 | 69.24 |
| Current trade creditors | 180.27 | 222.33 | 287.57 | 217.97 | 230.51 |
| Short-term deferred tax liabilities | 55.34 | 61.99 | 162.60 | ||
| Other non-interest bearing current liabilities | 514.27 | 745.28 | 603.20 | 563.23 | 480.67 |
| Current liabilities total | 749.87 | 1 029.60 | 890.77 | 781.20 | 873.78 |
| Balance sheet total (liabilities) | 1 480.90 | 2 643.79 | 2 716.69 | 2 385.56 | 2 106.11 |
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.