Stay-Well.dk ApS
CVR number: 41260726
Dæmningen 36 C, 7100 Vejle
glt@bonconcilio.com
https://www.stay-well.dk/
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 796.14 | 1 262.46 | 790.36 | -53.81 |
| Employee benefit expenses | - 402.20 | - 917.21 | - 789.74 | - 778.45 |
| Other operating expenses | - 728.67 | |||
| Total depreciation | -64.18 | - 126.61 | ||
| EBIT | 1 393.94 | 345.25 | -63.56 | -1 687.54 |
| Other financial income | 8.51 | 0.02 | 0.06 | 0.95 |
| Other financial expenses | -4.57 | -24.99 | -10.09 | -53.01 |
| Pre-tax profit | 1 397.88 | 320.28 | -73.59 | -1 739.60 |
| Income taxes | - 307.96 | -74.58 | 15.76 | 218.69 |
| Net earnings | 1 089.93 | 245.70 | -57.82 | -1 520.91 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 568.92 | 442.31 | ||
| Tangible assets total | 568.92 | 442.31 | ||
| Other receivables | 22.69 | 22.69 | 22.69 | 22.69 |
| Investments total | 22.69 | 22.69 | 22.69 | 22.69 |
| Long term receivables total | ||||
| Finished products/goods | 1 440.09 | 2 297.03 | 3 716.04 | 3 492.84 |
| Inventories total | 1 440.09 | 2 297.03 | 3 716.04 | 3 492.84 |
| Current trade debtors | 354.78 | 162.47 | 630.15 | 263.26 |
| Current amounts owed by group member comp. | 20.72 | 8.47 | ||
| Current other receivables | 256.95 | 543.64 | ||
| Current deferred tax assets | 35.09 | 199.36 | ||
| Short term receivables total | 354.78 | 440.14 | 1 208.88 | 471.09 |
| Cash and bank deposits | 1 492.78 | 1 031.36 | 37.05 | |
| Cash and cash equivalents | 1 492.78 | 1 031.36 | 37.05 | |
| Balance sheet total (assets) | 3 310.34 | 3 791.23 | 5 553.58 | 4 428.93 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 1 089.93 | 1 335.63 | 392.73 | |
| Profit of the financial year | 1 089.93 | 245.70 | -57.82 | -1 520.91 |
| Shareholders equity total | 1 129.93 | 1 375.63 | 1 317.81 | -1 088.18 |
| Provisions | 19.32 | |||
| Non-current liabilities total | ||||
| Current loans from credit institutions | 97.09 | 72.86 | 24.21 | 476.43 |
| Current trade creditors | 404.61 | 33.04 | 220.27 | |
| Current owed to group member | 712.48 | 439.31 | 3 213.63 | 4 051.47 |
| Short-term deferred tax liabilities | 307.96 | 74.58 | ||
| Other non-interest bearing current liabilities | 1 062.88 | 1 424.24 | 945.57 | 768.94 |
| Current liabilities total | 2 180.41 | 2 415.60 | 4 216.45 | 5 517.12 |
| Balance sheet total (liabilities) | 3 310.34 | 3 791.23 | 5 553.58 | 4 428.93 |
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.