KlubKlub ApS — Credit Rating and Financial Key Figures
CVR number: 38199161
Lille Tornbjerg Vej 26, Tornbjerg 5220 Odense SØ
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 007.03 | 787.44 | 597.61 | 576.77 | 934.04 |
| Costs of management | -82.19 | -76.95 | -53.05 | -67.10 | -75.65 |
| Costs of distribution | - 892.75 | - 705.04 | - 487.28 | - 629.84 | - 764.54 |
| Other operating expenses | -27.97 | -27.97 | -27.97 | ||
| EBIT | 4.12 | -22.52 | 29.32 | - 120.17 | 93.85 |
| Other financial expenses | -2.75 | -3.50 | -2.87 | -1.01 | 0.14 |
| Pre-tax profit | 1.37 | -26.02 | 26.45 | - 121.19 | 93.99 |
| Income taxes | 0.48 | 4.25 | 3.72 | -1.82 | -5.48 |
| Net earnings | 1.85 | -21.77 | 30.17 | - 123.01 | 88.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 55.95 | 27.97 | |||
| Tangible assets total | 55.95 | 27.97 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 8.77 | 7.00 | |||
| Inventories total | 8.77 | 7.00 | |||
| Current other receivables | 8.50 | 55.13 | 89.80 | 60.81 | 59.25 |
| Current deferred tax assets | 3.58 | 7.30 | 5.48 | ||
| Short term receivables total | 8.50 | 58.72 | 97.10 | 66.28 | 59.25 |
| Cash and bank deposits | 522.42 | 714.41 | 162.30 | 103.81 | 265.45 |
| Cash and cash equivalents | 522.42 | 714.41 | 162.30 | 103.81 | 265.45 |
| Balance sheet total (assets) | 595.64 | 808.10 | 259.40 | 170.09 | 324.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 568.82 | - 566.97 | - 588.74 | - 558.57 | - 681.58 |
| Profit of the financial year | 1.85 | -21.77 | 30.17 | - 123.01 | 88.52 |
| Shareholders equity total | - 516.97 | - 538.74 | - 508.57 | - 631.58 | - 543.07 |
| Provisions | 0.67 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 682.04 | 745.78 | 467.43 | 441.40 | 491.48 |
| Current owed to participating | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Other non-interest bearing current liabilities | 179.89 | 351.06 | 50.54 | 110.27 | 126.29 |
| Current liabilities total | 1 111.93 | 1 346.83 | 767.97 | 801.67 | 867.77 |
| Balance sheet total (liabilities) | 595.64 | 808.10 | 259.40 | 170.09 | 324.70 |
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.