Formula H Skincare ApS — Credit Rating and Financial Key Figures
CVR number: 42017671
Nupark 51, Måbjerg 7500 Holstebro
sales@formula-h-skincare.com
www.formula-h-skincare.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 266.65 | 512.42 | 484.05 | 389.82 |
| Other operating expenses | - 150.39 | - 455.42 | - 512.30 | - 367.19 |
| EBIT | 116.25 | 57.01 | -28.25 | 22.63 |
| Pre-tax profit | 116.25 | 57.01 | -28.25 | 22.63 |
| Income taxes | -12.55 | 1.47 | -4.98 | |
| Net earnings | 116.25 | 44.46 | -26.78 | 17.66 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 178.00 | 178.00 | ||
| Tangible assets total | 178.00 | 178.00 | ||
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 1 038.88 | 1 029.88 | 1 034.17 | 884.18 |
| Inventories total | 1 038.88 | 1 029.88 | 1 034.17 | 884.18 |
| Current trade debtors | 10.39 | 276.60 | ||
| Current amounts owed by group member comp. | 65.00 | |||
| Current other receivables | 150.58 | 132.84 | ||
| Short term receivables total | 150.58 | 197.84 | 10.39 | 276.60 |
| Other current investments | 1.00 | |||
| Cash and bank deposits | 387.31 | 230.00 | 110.12 | 48.04 |
| Cash and cash equivalents | 387.31 | 230.00 | 110.12 | 49.04 |
| Balance sheet total (assets) | 1 576.77 | 1 457.72 | 1 332.68 | 1 387.81 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 1 155.14 | 1 038.88 | 1 038.88 | 1 038.88 |
| Retained earnings | - 116.25 | 116.26 | 160.72 | 133.94 |
| Profit of the financial year | 116.25 | 44.46 | -26.78 | 17.66 |
| Shareholders equity total | 1 195.14 | 1 239.60 | 1 212.82 | 1 230.47 |
| Provisions | 25.58 | |||
| Non-current deferred tax liabilities | 4.98 | |||
| Non-current liabilities total | 4.98 | |||
| Current trade creditors | 17.97 | |||
| Current owed to participating | 355.25 | 114.16 | 128.54 | |
| Current owed to group member | 187.61 | |||
| Short-term deferred tax liabilities | 12.54 | |||
| Other non-interest bearing current liabilities | 0.81 | 5.70 | 23.82 | |
| Current liabilities total | 356.06 | 218.12 | 119.86 | 152.35 |
| Balance sheet total (liabilities) | 1 576.77 | 1 457.72 | 1 332.68 | 1 387.81 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.