Børneloppen Franchise ApS — Credit Rating and Financial Key Figures
CVR number: 39836831
Vallensbæk Stationstorv 41, 2665 Vallensbæk Strand
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 735.58 | 1 157.33 | 2 112.58 | 3 141.23 | 3 351.00 |
| Employee benefit expenses | - 664.34 | -1 096.40 | -1 433.49 | -2 458.37 | -2 873.22 |
| Other operating expenses | - 726.50 | ||||
| Total depreciation | - 136.11 | - 171.20 | - 184.83 | - 179.62 | - 238.28 |
| EBIT | -64.87 | - 110.27 | 494.25 | - 223.27 | 239.50 |
| Other financial income | 4.00 | 29.15 | |||
| Other financial expenses | -1.04 | -22.56 | -42.75 | - 103.90 | - 165.76 |
| Net income from associates (fin.) | 495.37 | 482.28 | -76.31 | 151.61 | 3 382.71 |
| Pre-tax profit | 429.46 | 349.45 | 375.19 | - 171.56 | 3 485.61 |
| Income taxes | 13.46 | 24.17 | - 106.02 | 65.03 | -28.46 |
| Net earnings | 442.92 | 373.62 | 269.18 | - 106.53 | 3 457.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 687.43 | 564.95 | 390.50 | 216.04 | 373.98 |
| Intangible assets total | 687.43 | 564.95 | 390.50 | 216.04 | 373.98 |
| Machinery and equipment | 801.82 | 70.15 | 64.98 | ||
| Tangible assets total | 801.82 | 70.15 | 64.98 | ||
| Holdings in group member companies | 916.29 | 1 398.57 | 1 322.27 | 1 473.88 | 4 856.59 |
| Other receivables | 550.89 | 1 245.28 | 1 108.54 | 1 108.54 | |
| Investments total | 916.29 | 1 949.46 | 2 567.55 | 2 582.41 | 5 965.12 |
| Long term receivables total | |||||
| Finished products/goods | 42.17 | 9.86 | |||
| Advance payments | 292.74 | ||||
| Inventories total | 334.91 | 9.86 | |||
| Current trade debtors | 202.46 | 249.24 | 1 036.99 | 1 285.31 | 823.56 |
| Prepayments and accrued income | 267.68 | 387.02 | 366.28 | 764.14 | |
| Current other receivables | 357.42 | 188.95 | 3.98 | 1 276.25 | 3 127.83 |
| Current deferred tax assets | 117.58 | 123.24 | 139.05 | 24.39 | 32.56 |
| Short term receivables total | 677.47 | 829.11 | 1 567.04 | 2 952.23 | 4 748.10 |
| Cash and bank deposits | 627.20 | 729.00 | 1 617.33 | 1 499.20 | 2 051.37 |
| Cash and cash equivalents | 627.20 | 729.00 | 1 617.33 | 1 499.20 | 2 051.37 |
| Balance sheet total (assets) | 2 908.39 | 4 072.53 | 6 944.23 | 7 654.94 | 13 213.42 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 1 031.56 | 786.53 | 1 205.93 | 1 219.31 | 867.04 |
| Retained earnings | -1 061.56 | - 373.62 | - 419.40 | -1 603.60 | -1 357.87 |
| Profit of the financial year | 442.92 | 373.62 | 269.18 | - 106.53 | 3 457.15 |
| Shareholders equity total | 452.92 | 826.53 | 1 095.71 | - 450.82 | 3 006.33 |
| Provisions | 104.13 | 124.29 | 119.36 | 52.73 | 89.75 |
| Non-current other liabilities | 757.42 | 835.96 | 1 273.15 | 926.73 | 1 172.95 |
| Non-current deferred tax liabilities | 1 135.00 | 680.38 | |||
| Non-current liabilities total | 757.42 | 835.96 | 1 273.15 | 2 061.73 | 1 853.33 |
| Current loans from credit institutions | 480.00 | 480.00 | |||
| Advances received | 14.11 | 32.14 | |||
| Current trade creditors | 68.34 | 609.94 | 1 154.29 | 677.71 | 1 085.95 |
| Current owed to group member | 795.71 | 845.90 | 1 940.60 | 3 043.72 | 5 446.21 |
| Short-term deferred tax liabilities | 78.92 | ||||
| Other non-interest bearing current liabilities | 715.76 | 718.85 | 1 361.12 | 1 468.02 | 974.21 |
| Accruals and deferred income | 321.85 | 277.64 | |||
| Current liabilities total | 1 593.92 | 2 285.75 | 4 456.01 | 5 991.30 | 8 264.02 |
| Balance sheet total (liabilities) | 2 908.39 | 4 072.53 | 6 944.23 | 7 654.94 | 13 213.42 |
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.