Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
HOUSE OF EXCELLENCE P/S
CVR number: 34474931
Bygstubben 11, Trørød 2950 Vedbæk
lh@watches.dk
tel: 70234040
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 114.25 | 2 780.44 | 4 243.00 | 4 215.00 | 2 560.90 |
| Employee benefit expenses | -3 738.64 | -3 620.21 | -3 883.00 | -2 788.00 | -2 578.14 |
| Other operating expenses | - 493.00 | - 646.48 | |||
| Total depreciation | - 671.64 | -62.48 | -79.00 | - 104.00 | -92.28 |
| EBIT | - 296.04 | - 902.25 | 281.00 | 830.00 | - 756.00 |
| Other financial income | 264.89 | 380.81 | 209.00 | 180.00 | 66.59 |
| Other financial expenses | - 630.06 | - 787.08 | - 303.00 | - 238.00 | - 395.62 |
| Reduction non-current investment assets | - 153.00 | -51.00 | |||
| Pre-tax profit | - 661.21 | -1 308.52 | 187.00 | 619.00 | -1 136.03 |
| Net earnings | - 661.21 | -1 308.52 | 187.00 | 619.00 | -1 136.03 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 190.67 | ||||
| Intangible rights | 147.00 | 103.00 | 58.67 | ||
| Intangible assets total | 190.67 | 147.00 | 103.00 | 58.67 | |
| Buildings | 88.73 | 65.58 | 43.00 | 20.00 | |
| Machinery and equipment | 30.83 | 20.83 | 135.00 | 112.00 | 83.15 |
| Tangible assets total | 119.56 | 86.41 | 178.00 | 132.00 | 83.15 |
| Holdings in group member companies | 51.00 | ||||
| Other receivables | 196.00 | 199.77 | 203.00 | 207.00 | 224.71 |
| Investments total | 196.00 | 199.77 | 203.00 | 258.00 | 224.71 |
| Non-curr. owed by group member comp. | 2 063.00 | 2 121.25 | |||
| Long term receivables total | 2 063.00 | 2 121.25 | |||
| Finished products/goods | 10 943.33 | 8 599.47 | 7 957.00 | 6 922.00 | 6 514.62 |
| Advance payments | 404.00 | 584.51 | |||
| Inventories total | 10 943.33 | 8 599.47 | 7 957.00 | 7 326.00 | 7 099.14 |
| Current trade debtors | 5 068.71 | 2 200.01 | 3 248.00 | 3 221.00 | 1 819.60 |
| Current owed by particip. interest comp. | 811.14 | 1 074.23 | |||
| Prepayments and accrued income | 124.23 | 204.34 | 99.00 | 25.00 | 337.98 |
| Current other receivables | 245.84 | 9.61 | 306.00 | 79.00 | 54.92 |
| Short term receivables total | 6 249.91 | 3 488.20 | 3 653.00 | 3 325.00 | 2 212.50 |
| Cash and bank deposits | 19.21 | 1.56 | 35.00 | 58.00 | 10.05 |
| Cash and cash equivalents | 19.21 | 1.56 | 35.00 | 58.00 | 10.05 |
| Balance sheet total (assets) | 17 528.01 | 12 566.08 | 12 173.00 | 13 265.00 | 11 809.46 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 6 000.00 | 6 000.00 | 6 000.00 | 6 000.00 | 6 000.00 |
| Retained earnings | 637.50 | -23.71 | -1 332.00 | -1 145.00 | - 525.97 |
| Profit of the financial year | - 661.21 | -1 308.52 | 187.00 | 619.00 | -1 136.03 |
| Shareholders equity total | 5 976.29 | 4 667.77 | 4 855.00 | 5 474.00 | 4 338.01 |
| Non-current other liabilities | 388.00 | ||||
| Non-current deferred tax liabilities | 292.00 | 291.67 | |||
| Non-current liabilities total | 388.00 | 292.00 | 291.67 | ||
| Current loans from credit institutions | 3 707.89 | 2 393.55 | 268.00 | 3 323.00 | 2 833.12 |
| Advances received | 203.50 | 542.79 | 209.00 | 95.00 | |
| Current trade creditors | 4 158.53 | 1 048.52 | 1 906.00 | 2 140.00 | 3 187.67 |
| Current owed to participating | 1 951.10 | 1 098.89 | |||
| Other non-interest bearing current liabilities | 1 530.70 | 2 814.55 | 4 547.00 | 1 941.00 | 1 159.00 |
| Current liabilities total | 11 551.72 | 7 898.30 | 6 930.00 | 7 499.00 | 7 179.79 |
| Balance sheet total (liabilities) | 17 528.01 | 12 566.08 | 12 173.00 | 13 265.00 | 11 809.46 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.