Boozt Retail Copenhagen A/S — Credit Rating and Financial Key Figures
CVR number: 38138871
Njalsgade 19 D, 2300 København S
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -4 761.48 | -4 707.80 | -2 754.75 | -1 735.32 | -45.64 |
| Employee benefit expenses | -5 133.11 | -2 381.86 | -1 945.88 | - 371.56 | |
| Other operating expenses | -10 548.05 | ||||
| Total depreciation | -12 239.74 | - 203.03 | - 246.21 | -82.07 | |
| EBIT | -22 134.32 | -17 840.74 | -4 946.84 | -2 188.96 | -45.64 |
| Other financial income | 61.02 | 96.51 | 0.65 | 1 281.51 | 9 451.10 |
| Other financial expenses | - 423.60 | - 308.13 | - 107.58 | - 108.49 | -0.52 |
| Pre-tax profit | -22 496.91 | -18 052.37 | -5 053.78 | -1 015.94 | 9 404.94 |
| Income taxes | 68.22 | 63.82 | 1 145.27 | 277.15 | |
| Net earnings | -22 428.68 | -17 988.55 | -3 908.50 | - 738.79 | 9 404.94 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 328.28 | 82.07 | |||
| Tangible assets total | 328.28 | 82.07 | |||
| Other receivables | 3 207.10 | 3 268.30 | 3 330.73 | ||
| Investments total | 3 207.10 | 3 268.30 | 3 330.73 | ||
| Long term receivables total | |||||
| Finished products/goods | 5 801.65 | 1 073.94 | 668.97 | ||
| Inventories total | 5 801.65 | 1 073.94 | 668.97 | ||
| Current trade debtors | 287.96 | 156.22 | 110.05 | ||
| Current amounts owed by group member comp. | 1 556.61 | 2 692.28 | 2 714.96 | 1 967.93 | 223 355.18 |
| Prepayments and accrued income | 6.42 | 1 776.16 | 4 127.10 | ||
| Current other receivables | 611.60 | 888.89 | 17.83 | 20.77 | 1.69 |
| Current deferred tax assets | 68.22 | 63.82 | 1 145.27 | 277.15 | |
| Short term receivables total | 2 530.81 | 5 577.36 | 8 115.21 | 2 265.85 | 223 356.87 |
| Cash and bank deposits | 7 946.98 | 4 101.89 | 14 658.52 | 528.55 | 6 998.26 |
| Cash and cash equivalents | 7 946.98 | 4 101.89 | 14 658.52 | 528.55 | 6 998.26 |
| Balance sheet total (assets) | 19 486.54 | 14 349.78 | 26 855.50 | 2 794.39 | 230 355.13 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 16 253.67 | 18 074.98 | 5 086.43 | 1 177.93 | 220 439.14 |
| Profit of the financial year | -22 428.68 | -17 988.55 | -3 908.50 | - 738.79 | 9 404.94 |
| Shareholders equity total | -5 675.02 | 586.43 | 1 677.93 | 939.14 | 230 344.08 |
| Non-current owed to group member | 24 250.00 | ||||
| Non-current liabilities total | 24 250.00 | ||||
| Current trade creditors | 520.79 | 2 288.47 | 2 131.58 | 32.50 | 11.05 |
| Current owed to group member | 892.59 | 22 276.99 | 1 822.75 | ||
| Other non-interest bearing current liabilities | 390.77 | 10 582.29 | 769.00 | ||
| Current liabilities total | 911.56 | 13 763.35 | 25 177.57 | 1 855.25 | 11.05 |
| Balance sheet total (liabilities) | 19 486.54 | 14 349.78 | 26 855.50 | 2 794.39 | 230 355.13 |
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.