Shutterbug ApS — Credit Rating and Financial Key Figures
CVR number: 37334731
Vesterbrogade 57, 1620 København V
info@shutterbug.dk
tel: 33316363
www.shutterbug.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 508.17 | 1 574.42 | 1 456.29 | 1 807.15 | 2 705.07 |
| Employee benefit expenses | -1 375.62 | -1 487.27 | -1 352.32 | -1 578.97 | -1 864.94 |
| Other operating expenses | - 169.46 | ||||
| Total depreciation | -26.80 | -24.12 | -54.90 | -62.43 | -46.82 |
| EBIT | 275.21 | 63.04 | 49.07 | 165.75 | 793.31 |
| Other financial income | 0.27 | 2.63 | |||
| Other financial expenses | -8.08 | -13.67 | -8.97 | -5.87 | -4.43 |
| Pre-tax profit | 267.40 | 49.37 | 40.10 | 159.88 | 791.51 |
| Income taxes | -66.19 | -0.95 | 34.83 | -36.92 | - 178.11 |
| Net earnings | 201.21 | 48.42 | 74.93 | 122.96 | 613.41 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 96.46 | 72.35 | 164.70 | 187.27 | 140.45 |
| Tangible assets total | 96.46 | 72.35 | 164.70 | 187.27 | 140.45 |
| Other receivables | 145.25 | 114.12 | 114.12 | 127.96 | 123.40 |
| Investments total | 145.25 | 114.12 | 114.12 | 127.96 | 123.40 |
| Long term receivables total | |||||
| Finished products/goods | 518.03 | 619.33 | 100.30 | 297.02 | 1 103.11 |
| Inventories total | 518.03 | 619.33 | 100.30 | 297.02 | 1 103.11 |
| Current trade debtors | 47.59 | 7.92 | 9.82 | 66.89 | 97.66 |
| Prepayments and accrued income | 58.69 | 12.52 | 12.45 | 2.40 | 18.90 |
| Current other receivables | 176.75 | 75.64 | 99.22 | 120.11 | 182.06 |
| Current deferred tax assets | 2.06 | 2.06 | 16.00 | ||
| Short term receivables total | 283.03 | 96.08 | 123.55 | 191.45 | 314.62 |
| Other current investments | 1.20 | 1.20 | 1.20 | 1.20 | 1.20 |
| Cash and bank deposits | 527.65 | 900.52 | 852.39 | 756.70 | 619.96 |
| Cash and cash equivalents | 528.85 | 901.72 | 853.59 | 757.89 | 621.16 |
| Balance sheet total (assets) | 1 571.63 | 1 803.59 | 1 356.26 | 1 561.60 | 2 302.74 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 293.31 | 494.52 | 542.94 | 611.00 | 733.97 |
| Profit of the financial year | 201.21 | 48.42 | 74.93 | 122.96 | 613.41 |
| Shareholders equity total | 544.52 | 592.94 | 667.87 | 783.97 | 1 397.38 |
| Non-current deferred tax liabilities | 9.19 | 11.98 | 5.35 | 33.33 | 209.02 |
| Non-current liabilities total | 9.19 | 11.98 | 5.35 | 33.33 | 209.02 |
| Current loans from credit institutions | 99.00 | 73.00 | 77.08 | 0.54 | |
| Current trade creditors | 317.92 | 210.15 | 66.23 | 42.66 | 152.47 |
| Current owed to participating | 100.31 | 89.69 | 4.09 | 4.09 | 1.13 |
| Short-term deferred tax liabilities | 26.14 | ||||
| Other non-interest bearing current liabilities | 500.69 | 799.70 | 535.64 | 697.02 | 542.75 |
| Current liabilities total | 1 017.92 | 1 198.68 | 683.04 | 744.31 | 696.35 |
| Balance sheet total (liabilities) | 1 571.63 | 1 803.59 | 1 356.26 | 1 561.60 | 2 302.74 |
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.