ESPERGÆRDE FRISØR CENTER, LYKKE ApS
CVR number: 12608047
Nørre Torv 6, 3060 Espergærde
hhrt@os.dk
tel: 49131766
www.frisørcenteret.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 736.10 | 1 817.85 | 622.87 | 1 255.44 | 1 289.30 |
| Gross profit | 1 736.10 | 1 817.85 | 622.87 | 1 255.44 | 1 289.30 |
| Employee benefit expenses | -1 559.88 | -1 404.38 | - 801.80 | -1 419.39 | -1 371.74 |
| Total depreciation | -25.06 | -25.58 | -14.92 | -14.92 | -14.92 |
| EBIT | 151.16 | 387.89 | - 193.84 | - 178.87 | -97.37 |
| Other financial income | 7.71 | 0.07 | 60.17 | -58.33 | 1.03 |
| Other financial expenses | -48.92 | -27.29 | -3.48 | -5.80 | -63.93 |
| Income from other inv. held as non-curr. assets | 0.08 | ||||
| Pre-tax profit | 110.02 | 360.68 | - 137.16 | - 243.00 | - 160.27 |
| Income taxes | -33.56 | -71.03 | -32.76 | 7.44 | |
| Net earnings | 76.47 | 289.65 | - 137.16 | - 275.76 | - 152.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 514.67 | ||||
| Machinery and equipment | 102.83 | 77.26 | 62.33 | 47.41 | 32.49 |
| Tangible assets total | 1 617.50 | 77.26 | 62.33 | 47.41 | 32.49 |
| Investments total | |||||
| Non-current loans receivable | 25.96 | 827.16 | 1 027.42 | 996.42 | 849.50 |
| Long term receivables total | 25.96 | 827.16 | 1 027.42 | 996.42 | 849.50 |
| Raw materials and consumables | 36.80 | 33.02 | 37.98 | 38.14 | 44.06 |
| Inventories total | 36.80 | 33.02 | 37.98 | 38.14 | 44.06 |
| Current other receivables | 2.00 | ||||
| Current deferred tax assets | 11.00 | ||||
| Short term receivables total | 13.00 | ||||
| Cash and bank deposits | 488.48 | 624.21 | 287.89 | 11.62 | 15.70 |
| Cash and cash equivalents | 488.48 | 624.21 | 287.89 | 11.62 | 15.70 |
| Balance sheet total (assets) | 2 168.75 | 1 561.65 | 1 415.62 | 1 093.59 | 954.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 848.11 | 869.27 | 1 158.92 | 959.61 | 683.84 |
| Profit of the financial year | 76.47 | 289.65 | - 137.16 | - 275.76 | - 152.83 |
| Shareholders equity total | 1 049.57 | 1 283.92 | 1 146.76 | 808.84 | 656.01 |
| Non-current loans from credit institutions | 830.65 | ||||
| Non-current liabilities total | 830.65 | ||||
| Current trade creditors | 56.73 | 65.05 | 31.63 | 28.93 | 28.05 |
| Short-term deferred tax liabilities | 40.45 | 86.94 | 71.80 | 7.44 | |
| Other non-interest bearing current liabilities | 191.34 | 125.74 | 165.43 | 248.38 | 270.68 |
| Current liabilities total | 288.53 | 277.72 | 268.86 | 284.75 | 298.74 |
| Balance sheet total (liabilities) | 2 168.75 | 1 561.65 | 1 415.62 | 1 093.59 | 954.75 |
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.