Blaire ApS
CVR number: 39241730
Melchiorsvej 9, 2920 Charlottenlund
stine@blaire.dk
tel: 21215887
www.blaire.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 266.51 | -8.73 | 16.86 |
| Employee benefit expenses | - 102.23 | -5.92 | -20.00 |
| EBIT | 164.28 | -14.65 | -3.14 |
| Other financial expenses | -2.27 | -3.67 | |
| Pre-tax profit | 164.28 | -16.92 | -6.81 |
| Income taxes | -36.34 | ||
| Net earnings | 127.94 | -16.92 | -6.81 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 10.50 | ||
| Investments total | 10.50 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 11.83 | ||
| Current deferred tax assets | 18.00 | ||
| Short term receivables total | 11.83 | 18.00 | |
| Cash and bank deposits | 175.78 | 159.44 | 39.08 |
| Cash and cash equivalents | 175.78 | 159.44 | 39.08 |
| Balance sheet total (assets) | 187.61 | 159.44 | 67.58 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.10 | 0.10 | 0.10 |
| Shares repurchased | 79.00 | ||
| Other reserves | 31.98 | 31.98 | 31.98 |
| Retained earnings | -31.98 | 16.95 | 0.03 |
| Profit of the financial year | 127.94 | -16.92 | -6.81 |
| Shareholders equity total | 128.04 | 111.12 | 25.31 |
| Non-current liabilities total | |||
| Current trade creditors | 22.38 | 22.38 | 5.00 |
| Short-term deferred tax liabilities | 36.34 | ||
| Other non-interest bearing current liabilities | 0.85 | 25.94 | 37.27 |
| Current liabilities total | 59.57 | 48.33 | 42.27 |
| Balance sheet total (liabilities) | 187.61 | 159.44 | 67.58 |
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.