XCLUSIVE ENTERTAINMENT ApS — Credit Rating and Financial Key Figures
CVR number: 27962491
Teglbakken 38, 8270 Højbjerg
niels@xe.dk
tel: 70217025
xe.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 346.42 | 434.30 | 1 892.84 | 1 534.41 | 1 259.91 |
| Employee benefit expenses | - 562.53 | - 424.76 | - 796.13 | - 936.88 | -1 084.97 |
| Total depreciation | -16.17 | -16.17 | -16.17 | -16.17 | -11.99 |
| EBIT | - 232.28 | -6.62 | 1 080.54 | 581.36 | 162.94 |
| Other financial income | 120.89 | 563.90 | 239.95 | 44.94 | 87.70 |
| Other financial expenses | - 320.09 | -89.97 | - 561.62 | -58.88 | -23.38 |
| Pre-tax profit | - 431.48 | 467.31 | 758.87 | 567.42 | 227.27 |
| Income taxes | 94.20 | - 103.02 | - 172.32 | - 125.02 | -50.04 |
| Net earnings | - 337.28 | 364.29 | 586.56 | 442.39 | 177.23 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 78.45 | 62.28 | 46.12 | 29.95 | 17.96 |
| Tangible assets total | 78.45 | 62.28 | 46.12 | 29.95 | 17.96 |
| Other non-current investments | 1 748.62 | ||||
| Investments total | 1 748.62 | ||||
| Non-current loans receivable | 2 197.00 | 1 868.46 | 0.21 | ||
| Long term receivables total | 2 197.00 | 1 868.46 | 0.21 | ||
| Inventories total | |||||
| Current trade debtors | 846.94 | 2 812.53 | 3 426.58 | 999.30 | 624.50 |
| Current amounts owed by group member comp. | 395.42 | 421.66 | 492.71 | 2 193.92 | 2 194.01 |
| Prepayments and accrued income | 7.78 | 6.99 | 9.95 | 10.46 | 1.41 |
| Current other receivables | 304.76 | 331.05 | 231.78 | 229.31 | 44.78 |
| Current deferred tax assets | 178.14 | 93.07 | 0.28 | ||
| Short term receivables total | 1 733.04 | 3 665.29 | 4 161.02 | 3 432.99 | 2 864.99 |
| Cash and bank deposits | 612.06 | 807.93 | 1 755.96 | 1 765.91 | 1 965.95 |
| Cash and cash equivalents | 612.06 | 807.93 | 1 755.96 | 1 765.91 | 1 965.95 |
| Balance sheet total (assets) | 4 172.17 | 6 732.50 | 7 831.56 | 5 228.85 | 4 849.11 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 798.22 | 442.39 | 177.23 | ||
| Retained earnings | 1 059.65 | 722.37 | 288.44 | 432.61 | 697.77 |
| Profit of the financial year | - 337.28 | 364.29 | 586.56 | 442.39 | 177.23 |
| Shareholders equity total | 847.37 | 1 211.66 | 1 798.22 | 1 442.39 | 1 177.23 |
| Provisions | -0.00 | 3.18 | 6.59 | ||
| Non-current loans from credit institutions | 32.59 | 33.27 | 33.27 | 33.27 | |
| Non-current other liabilities | 29.60 | ||||
| Non-current liabilities total | 29.60 | 32.59 | 33.27 | 33.27 | 33.27 |
| Advances received | 1 770.83 | 4 061.86 | 4 635.74 | 2 709.81 | 2 724.92 |
| Current trade creditors | 57.00 | 65.21 | 36.18 | 39.36 | 281.58 |
| Short-term deferred tax liabilities | 65.24 | 209.73 | 178.52 | ||
| Other non-interest bearing current liabilities | 1 496.97 | 1 361.18 | 1 259.73 | 787.70 | 453.59 |
| Current liabilities total | 3 324.80 | 5 488.25 | 5 996.89 | 3 746.60 | 3 638.61 |
| Balance sheet total (liabilities) | 4 201.77 | 6 732.50 | 7 831.56 | 5 228.85 | 4 849.11 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.