House of Jiva ApS
CVR number: 38899406
Lysagervænget 23, 8722 Hedensted
anne@houseofjiva.dk
tel: 60603387
www.houseofjiva.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 68.08 | 79.47 | 20.58 |
| Employee benefit expenses | -43.85 | -47.32 | -86.22 |
| Total depreciation | -3.60 | -3.60 | -3.60 |
| EBIT | 20.64 | 28.55 | -69.23 |
| Other financial expenses | -0.23 | -2.97 | -2.22 |
| Pre-tax profit | 20.41 | 25.59 | -71.45 |
| Income taxes | -4.54 | -5.54 | |
| Net earnings | 15.87 | 20.05 | -71.45 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 12.00 | 8.40 | 4.80 |
| Tangible assets total | 12.00 | 8.40 | 4.80 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 4.91 | 2.84 | |
| Inventories total | 4.91 | 2.84 | |
| Current trade debtors | 8.27 | ||
| Current deferred tax assets | 2.55 | ||
| Short term receivables total | 10.82 | ||
| Cash and bank deposits | 29.26 | 67.33 | 5.37 |
| Cash and cash equivalents | 29.26 | 67.33 | 5.37 |
| Balance sheet total (assets) | 56.98 | 78.57 | 10.17 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -25.04 | -9.17 | 10.88 |
| Profit of the financial year | 15.87 | 20.05 | -71.45 |
| Shareholders equity total | 40.83 | 60.88 | -10.57 |
| Non-current liabilities total | |||
| Current trade creditors | 8.00 | 8.00 | 8.00 |
| Current owed to participating | 2.82 | 0.83 | 0.83 |
| Short-term deferred tax liabilities | 2.99 | 2.99 | |
| Other non-interest bearing current liabilities | 5.33 | 5.87 | 8.92 |
| Current liabilities total | 16.15 | 17.69 | 20.75 |
| Balance sheet total (liabilities) | 56.98 | 78.57 | 10.17 |
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.