FEEL HOME, HYGEBJERG ApS
CVR number: 28840853
Vestergade 8, 7100 Vejle
kontor@feelhome.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 206.87 | 1 187.72 | 1 873.39 | 1 273.44 | 580.59 |
| Employee benefit expenses | -1 083.40 | -1 003.59 | - 788.83 | - 962.98 | -1 124.66 |
| Other operating expenses | -43.79 | ||||
| Total depreciation | -21.28 | -21.28 | -21.28 | -17.79 | |
| EBIT | 102.19 | 162.85 | 1 063.28 | 292.67 | - 587.86 |
| Other financial income | -0.02 | -0.20 | 1.19 | ||
| Other financial expenses | -57.36 | -60.45 | -14.66 | -7.46 | - 518.10 |
| Pre-tax profit | 44.81 | 102.20 | 1 049.81 | 285.21 | -1 105.95 |
| Income taxes | - 181.22 | -67.40 | 104.72 | ||
| Net earnings | 44.81 | 102.20 | 868.59 | 217.81 | -1 001.23 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 60.35 | 39.07 | 17.79 | ||
| Tangible assets total | 60.35 | 39.07 | 17.79 | ||
| Investments total | |||||
| Non-current loans receivable | 25.50 | 25.50 | 25.50 | 25.50 | 20.00 |
| Long term receivables total | 25.50 | 25.50 | 25.50 | 25.50 | 20.00 |
| Finished products/goods | 583.81 | 578.70 | 708.02 | 817.10 | |
| Inventories total | 583.81 | 578.70 | 708.02 | 817.10 | |
| Current trade debtors | 246.90 | 419.37 | 591.10 | 480.25 | 184.16 |
| Current amounts owed by group member comp. | 411.00 | 285.61 | 394.35 | ||
| Current owed by particip. interest comp. | 82.78 | 296.46 | |||
| Current other receivables | 8.75 | 17.50 | 734.74 | 80.66 | |
| Current deferred tax assets | 36.01 | 38.29 | 143.01 | ||
| Short term receivables total | 657.90 | 796.51 | 1 335.41 | 1 253.29 | 407.83 |
| Cash and bank deposits | 1.73 | 1.76 | 98.89 | 25.68 | 65.38 |
| Cash and cash equivalents | 1.73 | 1.76 | 98.89 | 25.68 | 65.38 |
| Balance sheet total (assets) | 1 329.29 | 1 441.53 | 2 185.61 | 2 121.57 | 493.20 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 477.02 | - 432.21 | - 330.01 | 538.58 | 756.38 |
| Profit of the financial year | 44.81 | 102.20 | 868.59 | 217.81 | -1 001.23 |
| Shareholders equity total | - 307.21 | - 205.01 | 663.58 | 881.38 | - 119.85 |
| Non-current loans from credit institutions | 51.22 | 33.30 | 14.75 | ||
| Non-current other liabilities | 98.60 | 64.26 | 66.51 | ||
| Non-current liabilities total | 51.22 | 33.30 | 113.35 | 64.26 | 66.51 |
| Current loans from credit institutions | 732.42 | 419.18 | 20.00 | 236.82 | 9.78 |
| Current trade creditors | 301.10 | 650.95 | 197.44 | 319.28 | 154.83 |
| Current owed to group member | 108.75 | ||||
| Short-term deferred tax liabilities | 217.23 | 69.67 | |||
| Other non-interest bearing current liabilities | 443.01 | 543.12 | 974.02 | 550.15 | 381.94 |
| Current liabilities total | 1 585.28 | 1 613.24 | 1 408.68 | 1 175.92 | 546.54 |
| Balance sheet total (liabilities) | 1 329.29 | 1 441.53 | 2 185.61 | 2 121.57 | 493.20 |
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.