Head Freaks ApS
CVR number: 41682329
Hjortespringvej 81, 2730 Herlev
daniel@headfreaks.dk
tel: 42621313
https://headfreaks.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 155.30 | 103.65 | 134.88 |
| Employee benefit expenses | - 117.31 | -30.39 | |
| EBIT | 37.99 | 73.26 | 134.88 |
| Other financial expenses | -1.81 | -1.08 | -9.20 |
| Pre-tax profit | 36.18 | 72.18 | 125.68 |
| Income taxes | -7.99 | -15.88 | -28.91 |
| Net earnings | 28.19 | 56.30 | 96.77 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 149.78 | 333.70 | |
| Finished products/goods | 136.44 | ||
| Inventories total | 136.44 | 149.78 | 333.70 |
| Current trade debtors | 50.23 | 43.53 | 74.90 |
| Current other receivables | 61.50 | ||
| Short term receivables total | 50.23 | 105.03 | 74.90 |
| Cash and bank deposits | 136.47 | 1.90 | 12.71 |
| Cash and cash equivalents | 136.47 | 1.90 | 12.71 |
| Balance sheet total (assets) | 323.15 | 256.71 | 421.31 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 90.00 | |||
| Retained earnings | 28.20 | -5.51 | ||
| Profit of the financial year | 28.19 | 56.30 | 96.77 | |
| Shareholders equity total | 40.00 | 68.19 | 124.49 | 221.26 |
| Non-current liabilities total | ||||
| Current trade creditors | 25.00 | 52.50 | ||
| Short-term deferred tax liabilities | 15.37 | 42.28 | ||
| Other non-interest bearing current liabilities | 254.95 | 91.85 | 105.27 | |
| Current liabilities total | 254.95 | 132.22 | 200.04 | |
| Balance sheet total (liabilities) | 40.00 | 323.15 | 256.71 | 421.31 |
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.