K&M webshops ApS
CVR number: 41591471
Tværvej 2, Sebbersund 9240 Nibe
mikkel@nordic-wellness.dk
tel: 40597029
www.nordic-wellness.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 309.00 | 790.00 | 621.00 | 1 286.91 |
| Employee benefit expenses | -34.00 | - 258.00 | - 269.00 | - 555.32 |
| EBIT | 275.00 | 532.00 | 352.00 | 731.59 |
| Other financial income | 0.34 | |||
| Other financial expenses | -4.00 | -3.00 | -19.84 | |
| Pre-tax profit | 275.00 | 528.00 | 349.00 | 712.10 |
| Income taxes | -61.00 | - 117.00 | -78.00 | - 158.09 |
| Net earnings | 214.00 | 411.00 | 271.00 | 554.01 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 271.00 | 658.00 | 1 238.00 | 2 085.10 |
| Inventories total | 271.00 | 658.00 | 1 238.00 | 2 085.10 |
| Current trade debtors | 38.00 | 74.00 | 285.00 | 115.65 |
| Current amounts owed by group member comp. | 40.00 | 12.00 | 38.64 | |
| Current other receivables | 15.00 | 25.00 | 163.49 | |
| Short term receivables total | 53.00 | 114.00 | 322.00 | 317.78 |
| Cash and bank deposits | 161.00 | 137.00 | 573.61 | |
| Cash and cash equivalents | 161.00 | 137.00 | 573.61 | |
| Balance sheet total (assets) | 485.00 | 909.00 | 1 560.00 | 2 976.48 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 70.00 | 59.00 | 125.00 | |
| Retained earnings | -70.00 | 146.00 | 497.00 | 642.96 |
| Profit of the financial year | 214.00 | 411.00 | 271.00 | 554.01 |
| Shareholders equity total | 254.00 | 597.00 | 867.00 | 1 361.96 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 240.00 | |||
| Current trade creditors | 56.00 | 46.00 | 42.00 | 410.89 |
| Current owed to group member | 18.75 | |||
| Short-term deferred tax liabilities | 61.00 | 117.00 | 48.00 | 158.09 |
| Other non-interest bearing current liabilities | 114.00 | 149.00 | 363.00 | 1 026.80 |
| Current liabilities total | 231.00 | 312.00 | 693.00 | 1 614.52 |
| Balance sheet total (liabilities) | 485.00 | 909.00 | 1 560.00 | 2 976.48 |
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.