UNIQUE KROP OG SKØNHEDSPLEJE ApS — Credit Rating and Financial Key Figures
CVR number: 31615747
Vestergade 3, 8800 Viborg
evabech25@gmail.com
tel: 86629192
uniquehudpleje.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 395.45 | 1 189.42 | 707.44 | 800.92 | 753.48 |
| Employee benefit expenses | - 840.36 | - 789.72 | - 496.49 | - 436.03 | - 502.97 |
| Total depreciation | -26.63 | -41.03 | -43.96 | -17.16 | -31.08 |
| EBIT | 528.46 | 358.67 | 166.99 | 347.74 | 219.44 |
| Other financial income | 0.39 | 0.32 | |||
| Other financial expenses | -3.45 | -11.72 | -7.94 | -5.53 | -5.19 |
| Pre-tax profit | 525.40 | 346.95 | 159.06 | 342.21 | 214.56 |
| Income taxes | - 115.39 | -76.31 | -36.88 | -74.87 | -47.88 |
| Net earnings | 410.01 | 270.64 | 122.17 | 267.34 | 166.69 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 21.00 | 38.39 | 28.80 | 19.20 | 9.60 |
| Tangible assets total | 21.00 | 38.39 | 28.80 | 19.20 | 9.60 |
| Investments total | |||||
| Non-current other receivables | 15.96 | 16.00 | 16.00 | 17.04 | 17.04 |
| Long term receivables total | 15.96 | 16.00 | 16.00 | 17.04 | 17.04 |
| Semifinished products | 158.90 | 138.07 | |||
| Finished products/goods | 129.49 | 133.00 | 112.89 | ||
| Inventories total | 158.90 | 138.07 | 129.49 | 133.00 | 112.89 |
| Current trade debtors | 4.54 | ||||
| Current amounts owed by group member comp. | 18.06 | 19.95 | 18.09 | 9.95 | 29.94 |
| Current other receivables | 38.42 | 39.14 | 20.53 | 30.64 | 44.98 |
| Current deferred tax assets | 5.00 | 6.00 | 4.00 | 4.00 | 4.00 |
| Short term receivables total | 66.02 | 65.09 | 42.61 | 44.59 | 78.92 |
| Cash and bank deposits | 1 053.90 | 1 010.67 | 757.09 | 846.03 | 513.24 |
| Cash and cash equivalents | 1 053.90 | 1 010.67 | 757.09 | 846.03 | 513.24 |
| Balance sheet total (assets) | 1 315.79 | 1 268.21 | 973.98 | 1 059.86 | 731.69 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 400.00 | 250.00 | 120.00 | 260.00 | 160.00 |
| Retained earnings | - 313.21 | - 153.21 | -2.57 | - 140.39 | -33.05 |
| Profit of the financial year | 410.01 | 270.64 | 122.17 | 267.34 | 166.69 |
| Shareholders equity total | 621.79 | 492.43 | 364.61 | 511.95 | 418.64 |
| Non-current other liabilities | 5.66 | ||||
| Non-current liabilities total | 5.66 | ||||
| Current trade creditors | 126.78 | 120.94 | 183.60 | 167.03 | 84.13 |
| Short-term deferred tax liabilities | 117.39 | 77.31 | 34.88 | 74.87 | 47.88 |
| Other non-interest bearing current liabilities | 444.17 | 577.53 | 390.90 | 306.02 | 181.05 |
| Current liabilities total | 688.34 | 775.78 | 609.38 | 547.91 | 313.05 |
| Balance sheet total (liabilities) | 1 315.79 | 1 268.21 | 973.98 | 1 059.86 | 731.69 |
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.