Deluxe Clothing ApS
CVR number: 37356336
Islevdalvej 144, 2610 Rødovre
info@deluxeclothing.dk
tel: 53803440
www.deluxeclothing.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 628.58 | 829.03 | 1 808.90 | 1 672.87 | 1 466.40 |
| Employee benefit expenses | - 595.00 | - 892.33 | -1 136.60 | -1 021.52 | -1 264.42 |
| Total depreciation | -26.65 | -26.65 | -26.65 | -26.65 | -26.64 |
| EBIT | 6.93 | -89.94 | 645.66 | 624.70 | 175.34 |
| Other financial income | 0.04 | ||||
| Other financial expenses | -4.42 | -8.37 | -23.71 | -34.88 | -24.02 |
| Pre-tax profit | 2.51 | -98.31 | 621.95 | 589.82 | 151.36 |
| Income taxes | -11.48 | -26.15 | - 129.19 | - 177.90 | -45.52 |
| Net earnings | -8.97 | - 124.46 | 492.76 | 411.92 | 105.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 106.58 | 79.93 | 53.29 | 26.64 | |
| Tangible assets total | 106.58 | 79.93 | 53.29 | 26.64 | |
| Other receivables | 71.00 | 71.00 | 101.00 | 101.00 | 101.00 |
| Investments total | 71.00 | 71.00 | 101.00 | 101.00 | 101.00 |
| Long term receivables total | |||||
| Finished products/goods | 265.00 | 445.00 | 1 525.25 | 1 125.25 | 1 425.25 |
| Inventories total | 265.00 | 445.00 | 1 525.25 | 1 125.25 | 1 425.25 |
| Current trade debtors | 30.64 | 7.75 | 0.71 | 33.25 | |
| Prepayments and accrued income | 382.98 | 353.08 | |||
| Current other receivables | 7.30 | ||||
| Current deferred tax assets | 1.00 | ||||
| Short term receivables total | 37.94 | 7.75 | 384.69 | 386.34 | |
| Cash and bank deposits | 67.90 | 380.11 | 682.36 | 475.56 | 402.00 |
| Cash and cash equivalents | 67.90 | 380.11 | 682.36 | 475.56 | 402.00 |
| Balance sheet total (assets) | 548.42 | 976.04 | 2 369.65 | 2 113.14 | 2 314.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 20.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 20.00 | ||||
| Retained earnings | 15.58 | 6.61 | - 117.85 | 374.91 | 786.83 |
| Profit of the financial year | -8.97 | - 124.46 | 492.76 | 411.92 | 105.84 |
| Shareholders equity total | 46.61 | -77.85 | 414.91 | 826.83 | 932.67 |
| Provisions | 1.46 | 1.10 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 44.13 | 63.02 | 9.32 | 99.19 | |
| Current owed to participating | 169.43 | 150.04 | 147.48 | 54.03 | 62.41 |
| Short-term deferred tax liabilities | 9.94 | 26.05 | 149.96 | 171.46 | 19.52 |
| Other non-interest bearing current liabilities | 320.97 | 832.59 | 1 594.27 | 1 051.50 | 1 200.79 |
| Current liabilities total | 500.34 | 1 052.80 | 1 954.73 | 1 286.31 | 1 381.91 |
| Balance sheet total (liabilities) | 548.42 | 976.04 | 2 369.65 | 2 113.14 | 2 314.58 |
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.