KINOVOX SCANDINAVIA ApS
CVR number: 10050359
Marielundvej 45 B, 2730 Herlev
kinovox@kinovox.dk
tel: 44533006
www.kinovox.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 891.68 | 5 538.76 | 5 214.40 | 5 890.63 | 7 065.33 |
| Employee benefit expenses | -5 517.79 | -4 644.19 | -4 139.62 | -3 985.03 | -4 597.03 |
| Total depreciation | - 115.97 | -81.91 | -81.91 | -85.81 | - 259.10 |
| EBIT | 1 257.92 | 812.67 | 992.88 | 1 819.78 | 2 209.20 |
| Other financial income | 332.24 | 409.68 | 242.42 | 127.51 | 322.87 |
| Other financial expenses | - 809.03 | - 619.39 | - 246.21 | - 517.42 | - 881.42 |
| Pre-tax profit | 781.12 | 602.96 | 989.08 | 1 429.87 | 1 650.65 |
| Income taxes | - 181.55 | - 142.12 | - 219.02 | - 393.85 | - 403.81 |
| Net earnings | 599.57 | 460.84 | 770.07 | 1 036.02 | 1 246.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 145.83 | 120.83 | 95.83 | 70.83 | 45.83 |
| Intangible assets total | 145.83 | 120.83 | 95.83 | 70.83 | 45.83 |
| Machinery and equipment | 161.25 | 104.34 | 318.61 | 740.50 | 1 096.67 |
| Tangible assets total | 161.25 | 104.34 | 318.61 | 740.50 | 1 096.67 |
| Other receivables | 392.43 | 371.43 | 382.57 | 403.80 | 457.46 |
| Investments total | 392.43 | 371.43 | 382.57 | 403.80 | 457.46 |
| Long term receivables total | |||||
| Finished products/goods | 16 618.44 | 16 306.37 | 15 836.52 | 16 735.08 | 17 779.30 |
| Inventories total | 16 618.44 | 16 306.37 | 15 836.52 | 16 735.08 | 17 779.30 |
| Current trade debtors | 5 798.40 | 4 648.97 | 4 787.08 | 6 872.90 | 9 048.40 |
| Prepayments and accrued income | 58.11 | 34.70 | 372.04 | ||
| Current deferred tax assets | 7.50 | ||||
| Short term receivables total | 5 805.90 | 4 707.08 | 4 821.78 | 6 872.90 | 9 420.44 |
| Cash and bank deposits | 91.09 | 2.09 | 270.36 | 5.06 | 8.86 |
| Cash and cash equivalents | 91.09 | 2.09 | 270.36 | 5.06 | 8.86 |
| Balance sheet total (assets) | 23 214.95 | 21 612.14 | 21 725.66 | 24 828.17 | 28 808.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 500.00 | 3 500.00 | 3 500.00 | 3 500.00 | 3 500.00 |
| Shares repurchased | 117.80 | 122.00 | |||
| Retained earnings | 2 221.47 | 2 821.05 | 3 281.89 | 3 934.16 | 4 848.17 |
| Profit of the financial year | 599.57 | 460.84 | 770.07 | 1 036.02 | 1 246.85 |
| Shareholders equity total | 6 321.05 | 6 781.89 | 7 551.96 | 8 587.97 | 9 717.02 |
| Provisions | 16.00 | 42.43 | 52.00 | ||
| Non-current loans from credit institutions | 93.57 | 58.40 | |||
| Non-current other liabilities | 94.08 | 236.82 | 4 135.70 | ||
| Non-current deferred tax liabilities | 215.68 | ||||
| Non-current liabilities total | 187.65 | 295.22 | 4 135.70 | 215.68 | |
| Current loans from credit institutions | 9 190.86 | 5 073.37 | 6 307.57 | 11 618.19 | |
| Current trade creditors | 2 650.93 | 2 124.66 | 2 266.03 | 2 342.92 | 3 675.25 |
| Current owed to participating | 335.01 | 419.19 | |||
| Short-term deferred tax liabilities | 114.50 | 56.62 | 117.02 | 283.42 | 110.24 |
| Other non-interest bearing current liabilities | 4 749.97 | 7 280.39 | 7 638.97 | 6 633.07 | 3 003.34 |
| Accruals and deferred income | 80.08 | 213.33 | |||
| Current liabilities total | 16 706.26 | 14 535.04 | 10 022.01 | 15 982.08 | 19 039.55 |
| Balance sheet total (liabilities) | 23 214.95 | 21 612.14 | 21 725.66 | 24 828.17 | 28 808.57 |
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.