Lykke, Hjerte & Sjæl ApS
CVR number: 40591389
Alpedalsvej 107 B, 6000 Kolding
kontakt@lykkehjertesjael.dk
tel: 50547173
www.lykkehjertesjael.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 3.71 | ||||
| External services | -62.38 | ||||
| Gross profit | -58.67 | 2.52 | 60.01 | 68.48 | 99.45 |
| Employee benefit expenses | -52.42 | -90.39 | |||
| EBIT | -58.67 | 2.52 | 60.01 | 16.06 | 9.06 |
| Other financial income | 0.05 | ||||
| Other financial expenses | -0.58 | -0.69 | -1.46 | -0.16 | |
| Pre-tax profit | -58.67 | 1.94 | 59.32 | 14.59 | 8.94 |
| Income taxes | -0.57 | -3.41 | -2.13 | ||
| Net earnings | -58.67 | 1.94 | 58.75 | 11.18 | 6.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 14.00 | ||||
| Investments total | 14.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 0.75 | 1.79 | |||
| Current amounts owed by group member comp. | 17.60 | 20.42 | 27.12 | ||
| Current other receivables | 14.00 | ||||
| Short term receivables total | 14.00 | 18.35 | 20.42 | 28.91 | |
| Cash and bank deposits | 29.74 | 24.96 | 29.28 | 42.21 | 66.89 |
| Cash and cash equivalents | 29.74 | 24.96 | 29.28 | 42.21 | 66.89 |
| Balance sheet total (assets) | 43.74 | 38.96 | 47.63 | 62.63 | 95.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -58.67 | -56.73 | 2.01 | 13.20 | |
| Profit of the financial year | -58.67 | 1.94 | 58.75 | 11.18 | 6.81 |
| Shareholders equity total | -18.67 | -16.73 | 42.01 | 53.20 | 60.01 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.02 | 5.00 | 5.00 | ||
| Current owed to participating | 55.70 | 3.95 | |||
| Short-term deferred tax liabilities | 0.60 | 3.56 | 2.30 | ||
| Other non-interest bearing current liabilities | 62.41 | 0.88 | 24.55 | ||
| Current liabilities total | 62.41 | 55.70 | 5.61 | 9.44 | 35.80 |
| Balance sheet total (liabilities) | 43.74 | 38.96 | 47.63 | 62.63 | 95.80 |
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.