ITAB SHOP PRODUCTS A/S
CVR number: 13769893
Dybendalsvænget 3, 2630 Taastrup
tel: 47174033
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 053.57 | 5 123.23 | 11 613.25 | 14 497.18 | 10 994.12 |
| Employee benefit expenses | -4 344.05 | -4 924.43 | -12 856.83 | -15 387.59 | -15 497.89 |
| Other operating expenses | -37.56 | ||||
| Total depreciation | - 281.86 | - 172.33 | -1 316.19 | -1 556.72 | - 616.47 |
| EBIT | 1 427.66 | -11.10 | -2 559.77 | -2 447.13 | -5 120.24 |
| Other financial income | 7.30 | 57.69 | 92.48 | ||
| Other financial expenses | -40.20 | -64.52 | -83.16 | - 232.04 | - 623.00 |
| Pre-tax profit | 1 387.46 | -75.62 | -2 635.63 | -2 621.49 | -5 650.77 |
| Income taxes | - 300.00 | - 130.00 | - 520.00 | -1 530.00 | |
| Net earnings | 1 087.46 | - 205.62 | -3 155.63 | -4 151.49 | -5 650.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 354.13 | 237.15 | 122.16 | 9.17 | |
| Goodwill | 2 820.00 | 1 404.00 | 843.00 | ||
| Intangible assets total | 354.13 | 237.15 | 2 942.16 | 1 413.17 | 843.00 |
| Buildings | 54.49 | ||||
| Machinery and equipment | 100.47 | 62.05 | 40.86 | 43.37 | 19.65 |
| Tangible assets total | 154.96 | 62.05 | 40.86 | 43.37 | 19.65 |
| Investments total | |||||
| Non-current other receivables | 139.30 | 139.30 | 144.15 | 155.40 | 160.45 |
| Long term receivables total | 139.30 | 139.30 | 144.15 | 155.40 | 160.45 |
| Finished products/goods | 1 959.77 | 2 189.38 | 8 911.27 | 5 358.19 | 6 979.41 |
| Inventories total | 1 959.77 | 2 189.38 | 8 911.27 | 5 358.19 | 6 979.41 |
| Current trade debtors | 3 368.52 | 4 460.57 | 7 435.89 | 11 413.52 | 6 868.40 |
| Current amounts owed by group member comp. | 2 857.11 | 4 128.43 | 5 057.22 | 1 429.48 | 4 172.06 |
| Prepayments and accrued income | 30.32 | 119.36 | 131.86 | 25.75 | |
| Current other receivables | 100.95 | 383.29 | 862.92 | 355.93 | 209.83 |
| Current deferred tax assets | 2 300.00 | 2 170.00 | 1 650.00 | ||
| Short term receivables total | 8 626.58 | 11 172.61 | 15 125.39 | 13 330.78 | 11 276.05 |
| Cash and bank deposits | 303.80 | 689.54 | 2 745.61 | 526.02 | |
| Cash and cash equivalents | 303.80 | 689.54 | 2 745.61 | 526.02 | |
| Balance sheet total (assets) | 11 538.54 | 14 490.03 | 29 909.43 | 20 826.93 | 19 278.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 2 137.55 | 3 225.01 | 3 019.39 | 2 263.76 | 5 612.27 |
| Profit of the financial year | 1 087.46 | - 205.62 | -3 155.63 | -4 151.49 | -5 650.77 |
| Shareholders equity total | 3 725.01 | 3 519.39 | 363.76 | -1 387.73 | 461.50 |
| Non-current other liabilities | 183.02 | 863.83 | 863.83 | ||
| Non-current deferred tax liabilities | 690.56 | 690.36 | |||
| Non-current liabilities total | 183.02 | 863.83 | 863.83 | 690.56 | 690.36 |
| Current loans from credit institutions | 0.21 | 0.06 | |||
| Advances received | 6 443.70 | 1 859.50 | 1 503.22 | ||
| Current trade creditors | 1 921.91 | 1 517.28 | 2 517.39 | 3 073.37 | 1 622.58 |
| Current owed to group member | 3 436.20 | 4 727.07 | 17 298.33 | 13 208.40 | 13 064.28 |
| Other non-interest bearing current liabilities | 1 822.40 | 3 412.25 | 2 422.37 | 3 382.84 | 1 936.63 |
| Accruals and deferred income | 450.00 | 450.00 | |||
| Current liabilities total | 7 630.52 | 10 106.81 | 28 681.85 | 21 524.10 | 18 126.70 |
| Balance sheet total (liabilities) | 11 538.54 | 14 490.03 | 29 909.43 | 20 826.93 | 19 278.56 |
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.