SKIN SOLUTIONS APS — Credit Rating and Financial Key Figures
CVR number: 42316792
Hagemannsvej 17, 8600 Silkeborg
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 213.33 | 688.30 | 567.04 |
| Employee benefit expenses | - 467.91 | - 856.82 | - 688.34 |
| Total depreciation | -11.33 | -24.50 | -11.50 |
| EBIT | - 265.92 | - 193.02 | - 132.80 |
| Other financial income | 0.07 | ||
| Other financial expenses | -4.73 | -8.82 | -20.99 |
| Pre-tax profit | - 270.65 | - 201.84 | - 153.72 |
| Income taxes | 55.40 | 40.79 | 30.10 |
| Net earnings | - 215.25 | - 161.04 | - 123.61 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 8.67 | 6.67 | 4.67 |
| Intangible assets total | 8.67 | 6.67 | 4.67 |
| Machinery and equipment | 65.00 | 87.50 | 35.00 |
| Tangible assets total | 65.00 | 87.50 | 35.00 |
| Investments total | |||
| Non-current other receivables | 28.50 | 28.50 | 28.50 |
| Long term receivables total | 28.50 | 28.50 | 28.50 |
| Finished products/goods | 175.00 | 169.41 | 257.84 |
| Inventories total | 175.00 | 169.41 | 257.84 |
| Current trade debtors | 95.33 | 26.09 | 39.95 |
| Current amounts owed by group member comp. | 57.34 | ||
| Prepayments and accrued income | 60.36 | 56.48 | 41.54 |
| Current other receivables | 7.93 | 41.63 | |
| Current deferred tax assets | 57.34 | 41.28 | 29.70 |
| Short term receivables total | 220.96 | 181.20 | 152.82 |
| Cash and bank deposits | 201.07 | 2.24 | 3.25 |
| Cash and cash equivalents | 201.07 | 2.24 | 3.25 |
| Balance sheet total (assets) | 699.19 | 475.52 | 482.07 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 215.25 | - 376.30 | |
| Profit of the financial year | - 215.25 | - 161.04 | - 123.61 |
| Shareholders equity total | - 175.25 | - 336.30 | - 459.91 |
| Provisions | 1.95 | 2.44 | 2.03 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 93.03 | 261.67 | 222.32 |
| Current trade creditors | 447.79 | 165.02 | 384.61 |
| Other non-interest bearing current liabilities | 331.68 | 382.69 | 333.02 |
| Current liabilities total | 872.50 | 809.37 | 939.95 |
| Balance sheet total (liabilities) | 699.19 | 475.52 | 482.07 |
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.