NATUR-DROGERIET A/S
CVR number: 10610990
Nydamsvej 13, 8362 Hørning
info@natur-drogeriet.dk
tel: 86923333
www.natur-drogeriet.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 21 282.32 | 26 027.84 | 26 082.75 | 24 003.23 | 24 499.31 |
| Employee benefit expenses | -19 948.56 | -21 049.67 | -22 474.81 | -24 503.73 | -20 116.23 |
| Other operating expenses | -19.59 | ||||
| Total depreciation | - 574.69 | - 680.67 | - 676.87 | - 559.92 | - 475.60 |
| EBIT | 739.48 | 4 297.51 | 2 931.07 | -1 060.42 | 3 907.48 |
| Other financial income | 7.91 | 4.86 | 4.94 | 11.77 | 28.45 |
| Other financial expenses | - 352.68 | - 304.70 | - 375.28 | - 362.26 | - 313.36 |
| Reduction non-current investment assets | - 859.78 | -41.52 | |||
| Pre-tax profit | 394.71 | 3 997.66 | 2 560.73 | -2 270.70 | 3 581.05 |
| Income taxes | - 120.80 | - 898.65 | - 587.60 | 265.00 | - 809.90 |
| Net earnings | 273.91 | 3 099.01 | 1 973.13 | -2 005.70 | 2 771.14 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 754.65 | 662.75 | 416.28 | 491.81 | 351.17 |
| Machinery and equipment | 940.78 | 1 682.14 | 1 538.30 | 1 271.38 | 991.22 |
| Tangible assets total | 1 695.43 | 2 344.89 | 1 954.57 | 1 763.19 | 1 342.39 |
| Holdings in group member companies | 500.00 | ||||
| Other receivables | 11.22 | 11.22 | 10.82 | 10.82 | 10.82 |
| Investments total | 11.22 | 11.22 | 510.82 | 10.82 | 10.82 |
| Non-current loans receivable | 12.51 | 12.30 | 19.31 | 46.72 | 56.52 |
| Long term receivables total | 12.51 | 12.30 | 19.31 | 46.72 | 56.52 |
| Raw materials and consumables | 5 631.02 | 6 169.98 | 6 314.96 | 6 890.42 | 6 656.89 |
| Finished products/goods | 5 715.05 | 7 828.44 | 6 307.28 | 6 877.89 | 7 392.81 |
| Inventories total | 11 346.07 | 13 998.42 | 12 622.24 | 13 768.31 | 14 049.70 |
| Current trade debtors | 7 156.08 | 8 362.87 | 9 346.67 | 9 255.02 | 6 074.44 |
| Current amounts owed by group member comp. | 1 011.72 | ||||
| Prepayments and accrued income | 325.50 | ||||
| Current other receivables | 941.26 | 1 162.38 | 2 164.92 | 1 176.68 | 1 241.25 |
| Current deferred tax assets | 130.00 | 120.00 | 125.00 | 390.00 | 148.62 |
| Short term receivables total | 8 552.84 | 9 645.25 | 11 636.58 | 10 821.71 | 8 476.03 |
| Cash and bank deposits | 212.29 | 93.70 | 191.21 | 56.60 | 164.90 |
| Cash and cash equivalents | 212.29 | 93.70 | 191.21 | 56.60 | 164.90 |
| Balance sheet total (assets) | 21 830.36 | 26 105.78 | 26 934.73 | 26 467.34 | 24 100.35 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 600.00 | 1 200.00 | 1 200.00 | 1 800.00 | |
| Retained earnings | 4 477.68 | 3 551.59 | 5 450.61 | 7 423.73 | 3 618.03 |
| Profit of the financial year | 273.91 | 3 099.01 | 1 973.13 | -2 005.70 | 2 771.14 |
| Shareholders equity total | 6 351.59 | 8 850.60 | 9 623.74 | 6 418.03 | 9 189.18 |
| Non-current other liabilities | 6 161.44 | 6 881.96 | 6 223.52 | 5 389.94 | 4 088.94 |
| Non-current deferred tax liabilities | 130.80 | 888.65 | 592.60 | 436.40 | |
| Non-current liabilities total | 6 292.24 | 7 770.61 | 6 816.12 | 5 389.94 | 4 525.34 |
| Current loans from credit institutions | 2 156.60 | 1 277.38 | 1 079.58 | 7 039.71 | 3 414.72 |
| Advances received | 100.53 | ||||
| Current trade creditors | 3 820.02 | 4 442.63 | 4 769.89 | 4 030.13 | 4 743.22 |
| Current owed to group member | 26.63 | ||||
| Short-term deferred tax liabilities | 561.60 | 115.06 | 927.75 | 592.60 | |
| Other non-interest bearing current liabilities | 2 547.77 | 3 649.50 | 3 691.04 | 2 971.48 | 2 139.61 |
| Accruals and deferred income | 25.45 | 88.29 | |||
| Current liabilities total | 9 186.53 | 9 484.57 | 10 494.87 | 14 659.37 | 10 385.84 |
| Balance sheet total (liabilities) | 21 830.36 | 26 105.78 | 26 934.73 | 26 467.34 | 24 100.35 |
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.