PARFUMS CHRISTIAN DIOR A/S — Credit Rating and Financial Key Figures
CVR number: 18788799
Gammel Kongevej 60, 1850 Frederiksberg C
tel: 32837300
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 25 829.00 | 26 327.00 | 31 913.00 | 35 965.00 | 37 318.00 |
| Employee benefit expenses | -19 663.00 | -21 986.00 | -25 295.00 | -28 238.00 | -30 166.00 |
| Total depreciation | -3 039.00 | -3 666.00 | -3 407.00 | -3 458.00 | -2 667.00 |
| EBIT | 3 127.00 | 675.00 | 3 211.00 | 4 269.00 | 4 485.00 |
| Other financial income | 6.00 | 57.00 | 67.00 | 80.00 | 120.00 |
| Other financial expenses | - 461.00 | - 258.00 | - 143.00 | - 312.00 | - 762.00 |
| Income from other inv. held as non-curr. assets | 5 322.00 | 9 655.00 | |||
| Net income from associates (fin.) | 11 266.00 | 11 338.00 | |||
| Pre-tax profit | 7 994.00 | 474.00 | 12 790.00 | 15 303.00 | 15 181.00 |
| Income taxes | - 571.00 | - 144.00 | - 772.00 | -1 026.00 | - 879.00 |
| Net earnings | 7 423.00 | 330.00 | 12 018.00 | 14 277.00 | 14 302.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 735.00 | 370.00 | 108.00 | 251.00 | 162.00 |
| Intangible assets total | 735.00 | 370.00 | 108.00 | 251.00 | 162.00 |
| Machinery and equipment | 8 704.00 | 7 171.00 | 5 402.00 | 5 579.00 | 4 237.00 |
| Tangible assets total | 8 704.00 | 7 171.00 | 5 402.00 | 5 579.00 | 4 237.00 |
| Holdings in group member companies | 2 023.00 | 2 023.00 | 2 023.00 | 2 023.00 | 2 023.00 |
| Other receivables | 692.00 | 717.00 | |||
| Investments total | 2 715.00 | 2 740.00 | 2 023.00 | 2 023.00 | 2 023.00 |
| Long term receivables total | |||||
| Finished products/goods | 314.00 | 375.00 | 2 586.00 | 3 315.00 | 4 977.00 |
| Inventories total | 314.00 | 375.00 | 2 586.00 | 3 315.00 | 4 977.00 |
| Current trade debtors | 23 100.00 | 17 739.00 | 19 965.00 | 28 828.00 | 29 816.00 |
| Current amounts owed by group member comp. | 1 075.00 | 3 604.00 | 8 806.00 | 3 369.00 | 7 424.00 |
| Current other receivables | 1 304.00 | 651.00 | 789.00 | 1 344.00 | 1 392.00 |
| Current deferred tax assets | 1 341.00 | 3 127.00 | 2 937.00 | 2 389.00 | 2 211.00 |
| Short term receivables total | 26 820.00 | 25 121.00 | 32 497.00 | 35 930.00 | 40 843.00 |
| Balance sheet total (assets) | 39 288.00 | 35 777.00 | 42 616.00 | 47 098.00 | 52 242.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
| Shares repurchased | 6 402.00 | 1 422.00 | 11 433.00 | 14 490.00 | 13 668.00 |
| Retained earnings | -6 281.00 | - 280.00 | -11 383.00 | -13 855.00 | -13 246.00 |
| Profit of the financial year | 7 423.00 | 330.00 | 12 018.00 | 14 277.00 | 14 302.00 |
| Shareholders equity total | 10 544.00 | 4 472.00 | 15 068.00 | 17 912.00 | 17 724.00 |
| Provisions | 5 399.00 | 12 068.00 | 7 564.00 | 8 197.00 | 7 027.00 |
| Non-current other liabilities | 716.00 | ||||
| Non-current liabilities total | 716.00 | ||||
| Current trade creditors | 2 936.00 | 4 304.00 | 7 205.00 | 5 641.00 | 3 324.00 |
| Current owed to group member | 15 924.00 | 6 586.00 | 8 086.00 | 6 484.00 | 9 041.00 |
| Short-term deferred tax liabilities | 278.00 | 1 677.00 | 616.00 | ||
| Other non-interest bearing current liabilities | 3 491.00 | 6 670.00 | 4 693.00 | 8 248.00 | 15 126.00 |
| Current liabilities total | 22 629.00 | 19 237.00 | 19 984.00 | 20 989.00 | 27 491.00 |
| Balance sheet total (liabilities) | 39 288.00 | 35 777.00 | 42 616.00 | 47 098.00 | 52 242.00 |
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.