Royal Hair Shop ApS — Credit Rating and Financial Key Figures
CVR number: 40188908
Ørbækvej 75, 5220 Odense SØ
kontakt@royalhairshop.dk
tel: 20101014
www.royalhairshop.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 124.09 | 634.88 | 615.13 | 701.95 | 1 155.25 |
| Employee benefit expenses | -40.76 | - 390.42 | - 531.37 | - 575.69 | - 849.80 |
| Other operating expenses | -5.17 | ||||
| Total depreciation | -39.14 | ||||
| EBIT | 83.33 | 244.46 | 83.76 | 126.26 | 271.48 |
| Other financial expenses | -2.03 | -21.71 | -38.95 | -27.13 | -28.03 |
| Pre-tax profit | 81.30 | 222.75 | 44.81 | 99.13 | 243.46 |
| Income taxes | -18.72 | -49.19 | -10.11 | -22.34 | -53.92 |
| Net earnings | 62.57 | 173.56 | 34.70 | 76.78 | 189.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 149.14 | 245.96 | |||
| Machinery and equipment | 14.26 | ||||
| Tangible assets total | 149.14 | 260.21 | |||
| Other receivables | 150.79 | 150.79 | 360.67 | 658.74 | |
| Investments total | 150.79 | 150.79 | 360.67 | 658.74 | |
| Long term receivables total | |||||
| Finished products/goods | 350.00 | 695.41 | 803.55 | 1 211.75 | 1 391.64 |
| Inventories total | 350.00 | 695.41 | 803.55 | 1 211.75 | 1 391.64 |
| Current trade debtors | 25.82 | ||||
| Current amounts owed by group member comp. | 38.09 | ||||
| Prepayments and accrued income | 9.01 | 4.32 | 379.48 | ||
| Current other receivables | 36.32 | 36.17 | 47.03 | 69.19 | |
| Short term receivables total | 71.15 | 4.32 | 36.17 | 47.03 | 486.77 |
| Cash and bank deposits | 206.71 | 320.07 | 222.53 | 32.77 | 394.11 |
| Cash and cash equivalents | 206.71 | 320.07 | 222.53 | 32.77 | 394.11 |
| Balance sheet total (assets) | 627.85 | 1 170.60 | 1 213.04 | 1 801.35 | 3 191.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 50.00 | 100.00 | |||
| Retained earnings | 62.57 | 236.13 | 220.83 | 197.61 | |
| Profit of the financial year | 62.57 | 173.56 | 34.70 | 76.78 | 189.53 |
| Shareholders equity total | 112.57 | 286.13 | 320.83 | 397.61 | 537.14 |
| Provisions | 6.56 | 41.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 118.16 | ||||
| Advances received | 0.31 | 0.65 | |||
| Current trade creditors | 69.87 | 27.72 | 301.46 | 406.81 | 1 127.42 |
| Current owed to participating | 2.18 | 3.56 | |||
| Current owed to group member | 418.53 | 618.32 | 373.59 | 522.64 | 607.22 |
| Short-term deferred tax liabilities | 18.72 | 49.19 | 10.11 | 15.78 | 19.49 |
| Other non-interest bearing current liabilities | 7.85 | 186.40 | 203.48 | 333.78 | 409.19 |
| Accruals and deferred income | 450.00 | ||||
| Current liabilities total | 515.28 | 884.47 | 892.21 | 1 397.18 | 2 613.32 |
| Balance sheet total (liabilities) | 627.85 | 1 170.60 | 1 213.04 | 1 801.35 | 3 191.47 |
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.