Sofa.dk A/S — Credit Rating and Financial Key Figures
CVR number: 42508403
Håndværkervej 9, Nors 7700 Thisted
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 77.00 | - 122.57 | 1 358.75 |
| Employee benefit expenses | -1 538.92 | -1 755.71 | -1 056.05 |
| Total depreciation | - 297.45 | - 401.75 | - 239.73 |
| EBIT | -1 759.38 | -2 280.03 | 62.97 |
| Other financial income | 0.18 | 0.28 | 3.37 |
| Other financial expenses | -77.38 | -91.98 | -61.59 |
| Pre-tax profit | -1 836.57 | -2 371.72 | 4.75 |
| Income taxes | 396.09 | - 190.37 | |
| Net earnings | -1 440.48 | -2 562.10 | 4.75 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible rights | 20.68 | 10.92 | 1.16 |
| Goodwill | 900.00 | 800.00 | 700.00 |
| Intangible assets total | 920.68 | 810.92 | 701.15 |
| Machinery and equipment | 327.33 | 196.51 | 101.64 |
| Tangible assets total | 327.33 | 196.51 | 101.64 |
| Other receivables | 222.41 | 40.77 | 40.77 |
| Investments total | 222.41 | 40.77 | 40.77 |
| Long term receivables total | |||
| Finished products/goods | 1 203.63 | 723.06 | 288.99 |
| Inventories total | 1 203.63 | 723.06 | 288.99 |
| Current trade debtors | 234.33 | 20.19 | 253.78 |
| Current amounts owed by group member comp. | 193.64 | ||
| Prepayments and accrued income | 2.20 | 2.03 | 11.02 |
| Current other receivables | 3.90 | 3.80 | 4.76 |
| Current deferred tax assets | 396.09 | 193.64 | |
| Short term receivables total | 636.53 | 219.66 | 463.21 |
| Cash and bank deposits | 0.89 | 21.32 | 4.70 |
| Cash and cash equivalents | 0.89 | 21.32 | 4.70 |
| Balance sheet total (assets) | 3 311.47 | 2 012.24 | 1 600.45 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 |
| Retained earnings | 459.52 | -2 102.58 | |
| Profit of the financial year | -1 440.48 | -2 562.10 | 4.75 |
| Shareholders equity total | -1 040.48 | -1 702.58 | -1 697.83 |
| Non-current owed to group member | 2 135.00 | 304.39 | 314.28 |
| Non-current liabilities total | 2 135.00 | 304.39 | 314.28 |
| Current loans from credit institutions | 12.54 | 244.93 | 262.32 |
| Advances received | 10.80 | 23.10 | |
| Current trade creditors | 480.26 | 211.26 | 270.75 |
| Current owed to group member | 1 175.98 | 2 627.36 | 1 989.87 |
| Other non-interest bearing current liabilities | 548.15 | 316.08 | 437.94 |
| Current liabilities total | 2 216.94 | 3 410.43 | 2 984.00 |
| Balance sheet total (liabilities) | 3 311.47 | 2 012.24 | 1 600.45 |
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.