EP Sko ApS — Credit Rating and Financial Key Figures
CVR number: 37639648
Bredgade 22, 6920 Videbæk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 980.81 | 1 003.58 | 1 194.53 | 859.46 | 831.21 |
| Employee benefit expenses | - 902.12 | - 867.20 | - 717.34 | -1 019.34 | - 842.36 |
| Total depreciation | -5.00 | -5.00 | -4.82 | -5.79 | |
| EBIT | 73.69 | 131.38 | 477.19 | - 164.70 | -16.93 |
| Other financial income | 0.02 | 0.04 | |||
| Other financial expenses | -40.39 | -33.15 | -18.69 | -24.23 | -52.46 |
| Pre-tax profit | 33.30 | 98.25 | 458.50 | - 188.93 | -69.35 |
| Income taxes | -8.09 | -21.70 | - 100.98 | 40.72 | 15.27 |
| Net earnings | 25.21 | 76.55 | 357.52 | - 148.22 | -54.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5.00 | 24.11 | 18.32 | ||
| Tangible assets total | 5.00 | 24.11 | 18.32 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 801.98 | 1 838.72 | 1 661.79 | 1 861.05 | 1 654.51 |
| Inventories total | 1 801.98 | 1 838.72 | 1 661.79 | 1 861.05 | 1 654.51 |
| Prepayments and accrued income | 17.35 | 7.69 | 7.48 | 18.47 | 26.50 |
| Current other receivables | 0.40 | 11.23 | 1.62 | ||
| Current deferred tax assets | 24.83 | 2.30 | 2.35 | 49.07 | 58.33 |
| Short term receivables total | 42.18 | 10.00 | 10.23 | 78.77 | 86.45 |
| Cash and bank deposits | 20.38 | 232.71 | 290.32 | 11.24 | 64.88 |
| Cash and cash equivalents | 20.38 | 232.71 | 290.32 | 11.24 | 64.88 |
| Balance sheet total (assets) | 1 869.55 | 2 081.42 | 1 962.33 | 1 975.16 | 1 824.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | 489.23 | 514.44 | 590.99 | 948.51 | 800.30 |
| Profit of the financial year | 25.21 | 76.55 | 357.52 | - 148.22 | -54.08 |
| Shareholders equity total | 614.44 | 690.99 | 1 048.51 | 900.30 | 846.22 |
| Provisions | 0.92 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 790.51 | 457.14 | 535.31 | 448.61 | |
| Advances received | 43.98 | 51.88 | 35.16 | 37.13 | 39.46 |
| Current trade creditors | 60.96 | 194.06 | 189.84 | 144.62 | |
| Current owed to participating | 88.83 | 84.31 | 75.00 | 74.50 | 70.00 |
| Short-term deferred tax liabilities | 0.07 | 68.02 | |||
| Other non-interest bearing current liabilities | 269.91 | 797.03 | 541.57 | 238.09 | 275.26 |
| Current liabilities total | 1 254.19 | 1 390.44 | 913.82 | 1 074.87 | 977.95 |
| Balance sheet total (liabilities) | 1 869.55 | 2 081.42 | 1 962.33 | 1 975.16 | 1 824.16 |
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.