Active by Charlotte ApS — Credit Rating and Financial Key Figures
CVR number: 42506427
Engmosen 1, 3540 Lynge
post@activebycharlotte.com
tel: 53590001
www.activebycharlotte.com
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 967.45 | -30.40 | 569.71 |
Employee benefit expenses | - 710.25 | - 767.75 | - 484.50 |
Total depreciation | - 171.43 | - 171.43 | - 171.43 |
EBIT | 85.78 | - 969.58 | -86.22 |
Other financial expenses | -94.16 | - 109.18 | - 124.96 |
Pre-tax profit | -8.38 | -1 078.75 | - 211.19 |
Income taxes | 0.40 | 222.00 | |
Net earnings | -7.99 | - 856.75 | - 211.19 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 1 028.57 | 857.14 | 685.72 |
Intangible assets total | 1 028.57 | 857.14 | 685.72 |
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Finished products/goods | 1 130.26 | 1 231.92 | 1 251.56 |
Inventories total | 1 130.26 | 1 231.92 | 1 251.56 |
Current trade debtors | 343.38 | 390.31 | 64.21 |
Prepayments and accrued income | 7.76 | 16.70 | |
Current other receivables | 0.33 | 2.74 | |
Current deferred tax assets | 19.16 | ||
Short term receivables total | 351.46 | 407.01 | 86.11 |
Balance sheet total (assets) | 2 510.29 | 2 496.08 | 2 023.39 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | 546.70 | 538.71 | - 318.04 |
Profit of the financial year | -7.99 | - 856.75 | - 211.19 |
Shareholders equity total | 578.71 | - 278.04 | - 489.23 |
Provisions | 222.00 | ||
Non-current loans from credit institutions | 976.04 | 735.46 | |
Non-current liabilities total | 976.04 | 735.46 | |
Current loans from credit institutions | 1 232.89 | 560.04 | 568.05 |
Current trade creditors | 131.99 | 955.64 | 696.91 |
Current owed to participating | 55.46 | 239.37 | 387.54 |
Short-term deferred tax liabilities | 41.61 | ||
Other non-interest bearing current liabilities | 247.64 | 43.03 | 124.66 |
Current liabilities total | 1 709.58 | 1 798.08 | 1 777.15 |
Balance sheet total (liabilities) | 2 510.29 | 2 496.08 | 2 023.39 |
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.