Flora Danica Jewellery ApS
CVR number: 42247758
Tingskiftevej 5, 2900 Hellerup
martin@floradanica.com
tel: 51159115
www.floradanica.com
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 178.27 | 878.13 | 2 445.68 |
| Employee benefit expenses | - 720.22 | -1 170.05 | |
| Total depreciation | -13.86 | -18.48 | -18.48 |
| EBIT | 164.41 | 139.43 | 1 257.15 |
| Other financial income | 2.47 | 2.69 | |
| Other financial expenses | -20.96 | -28.69 | -39.00 |
| Pre-tax profit | 143.44 | 113.21 | 1 220.85 |
| Income taxes | -31.07 | -29.18 | - 284.44 |
| Net earnings | 112.37 | 84.03 | 936.40 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 170.92 | 152.44 | 133.96 |
| Intangible assets total | 170.92 | 152.44 | 133.96 |
| Tangible assets total | |||
| Other receivables | 17.04 | 45.00 | |
| Investments total | 17.04 | 45.00 | |
| Long term receivables total | |||
| Finished products/goods | 544.23 | 1 020.25 | 2 129.86 |
| Inventories total | 544.23 | 1 020.25 | 2 129.86 |
| Current trade debtors | 9.92 | 126.50 | 305.80 |
| Current other receivables | 1.35 | 293.81 | 51.28 |
| Short term receivables total | 11.27 | 420.31 | 357.08 |
| Cash and bank deposits | 421.35 | 71.53 | 962.68 |
| Cash and cash equivalents | 421.35 | 71.53 | 962.68 |
| Balance sheet total (assets) | 1 147.77 | 1 681.58 | 3 628.58 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 |
| Retained earnings | 112.37 | 196.40 | |
| Profit of the financial year | 112.37 | 84.03 | 936.40 |
| Shareholders equity total | 612.37 | 696.40 | 1 632.81 |
| Provisions | 2.76 | 4.50 | 6.24 |
| Non-current liabilities total | |||
| Current trade creditors | 18.33 | 85.86 | 153.27 |
| Current owed to group member | 400.00 | 500.00 | 500.00 |
| Short-term deferred tax liabilities | 28.31 | 26.88 | 282.70 |
| Other non-interest bearing current liabilities | 86.00 | 367.93 | 1 053.56 |
| Current liabilities total | 532.64 | 980.67 | 1 989.53 |
| Balance sheet total (liabilities) | 1 147.77 | 1 681.58 | 3 628.58 |
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.