Copenhagen Sofa Lab ApS
CVR number: 31761603
Symfonivej 16, 2730 Herlev
info@floor45.dk
tel: 27130906
www.floor45.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12.71 | - 109.81 | - 100.51 | 53.89 | - 112.76 |
| EBIT | 12.71 | - 109.81 | - 100.51 | 53.89 | - 112.76 |
| Other financial income | 14.38 | ||||
| Other financial expenses | -1.21 | -2.31 | -0.14 | -1.69 | -0.71 |
| Pre-tax profit | 11.49 | - 112.12 | - 100.65 | 52.19 | -99.09 |
| Income taxes | 15.32 | 30.67 | -2.75 | 21.12 | |
| Net earnings | 11.49 | -96.80 | -69.98 | 49.45 | -77.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 168.50 | 150.00 | 80.00 | 127.00 | 147.00 |
| Inventories total | 168.50 | 150.00 | 80.00 | 127.00 | 147.00 |
| Current trade debtors | 20.75 | 17.56 | 76.84 | 13.25 | |
| Current amounts owed by group member comp. | 167.07 | 169.73 | 177.75 | 207.15 | 218.77 |
| Current other receivables | 0.03 | 11.89 | |||
| Current deferred tax assets | 15.32 | 30.67 | 21.12 | ||
| Short term receivables total | 187.82 | 202.61 | 285.28 | 232.29 | 239.89 |
| Cash and bank deposits | 0.54 | 9.65 | 29.91 | 53.77 | 2.33 |
| Cash and cash equivalents | 0.54 | 9.65 | 29.91 | 53.77 | 2.33 |
| Balance sheet total (assets) | 356.86 | 362.26 | 395.19 | 413.05 | 389.22 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -75.82 | -64.33 | - 161.13 | - 231.11 | - 181.66 |
| Profit of the financial year | 11.49 | -96.80 | -69.98 | 49.45 | -77.97 |
| Shareholders equity total | 60.67 | -36.13 | - 106.11 | -56.66 | - 134.63 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.29 | 24.69 | 3.93 | ||
| Current owed to group member | 157.46 | 218.29 | 318.38 | 419.47 | 481.47 |
| Short-term deferred tax liabilities | 2.75 | ||||
| Other non-interest bearing current liabilities | 131.43 | 155.41 | 179.00 | 47.50 | 42.38 |
| Current liabilities total | 296.19 | 398.39 | 501.31 | 469.72 | 523.85 |
| Balance sheet total (liabilities) | 356.86 | 362.26 | 395.19 | 413.05 | 389.22 |
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.