Premium Cigars ApS
CVR number: 40636986
Tornebuskegade 9, 1131 København K
cigarshop.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 321.52 | 174.43 | 369.86 | 766.34 |
| Employee benefit expenses | - 125.95 | - 283.11 | - 335.76 | |
| EBIT | 321.52 | 48.49 | 86.75 | 430.58 |
| Other financial income | -0.29 | -0.23 | ||
| Other financial expenses | -2.00 | -1.18 | -9.88 | -0.00 |
| Pre-tax profit | 319.23 | 47.08 | 76.87 | 430.58 |
| Income taxes | -84.52 | -15.11 | -19.01 | -94.78 |
| Net earnings | 234.71 | 31.97 | 57.86 | 335.81 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Other receivables | 18.75 | 18.75 | 60.14 | 60.14 |
| Investments total | 18.75 | 18.75 | 60.14 | 60.14 |
| Long term receivables total | ||||
| Raw materials and consumables | 141.00 | 365.00 | 400.00 | 400.00 |
| Inventories total | 141.00 | 365.00 | 400.00 | 400.00 |
| Current trade debtors | 90.62 | 74.03 | 10.94 | 156.68 |
| Current other receivables | 8.88 | 45.60 | ||
| Short term receivables total | 99.49 | 74.03 | 10.94 | 202.28 |
| Cash and bank deposits | 460.67 | 212.59 | 411.61 | 648.98 |
| Cash and cash equivalents | 460.67 | 212.59 | 411.61 | 648.98 |
| Balance sheet total (assets) | 719.91 | 670.37 | 882.69 | 1 311.40 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 234.71 | 266.67 | 324.53 | |
| Profit of the financial year | 234.71 | 31.97 | 57.86 | 335.81 |
| Shareholders equity total | 274.71 | 306.67 | 364.53 | 700.34 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 128.52 | |||
| Current trade creditors | 160.28 | 4.46 | ||
| Current owed to participating | 52.42 | 0.19 | ||
| Short-term deferred tax liabilities | 84.52 | 15.11 | 19.01 | 113.78 |
| Other non-interest bearing current liabilities | 200.40 | 348.58 | 318.21 | 492.63 |
| Current liabilities total | 445.20 | 363.70 | 518.16 | 611.06 |
| Balance sheet total (liabilities) | 719.91 | 670.37 | 882.69 | 1 311.40 |
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.