PICO HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 15243635
Pindehuggervang 15, Øverød 2840 Holte
bent.dall@hotmail.com
tel: 46350440
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 91.76 | 91.28 | 88.80 | 83.74 | 88.80 |
| External services | -38.07 | -39.34 | -37.77 | -78.00 | |
| Gross profit | 49.02 | 53.21 | 49.46 | 45.97 | 10.80 |
| Total depreciation | -4.00 | -4.00 | -4.00 | -4.00 | |
| EBIT | 45.02 | 49.21 | 45.46 | 41.97 | 10.80 |
| Other financial expenses | -0.64 | -1.13 | -10.54 | -25.87 | |
| Reduction non-current investment assets | -10.21 | ||||
| Income from other inv. held as non-curr. assets | 366.50 | ||||
| Pre-tax profit | 45.02 | 48.57 | 400.61 | 31.43 | -15.07 |
| Income taxes | -9.75 | -6.92 | |||
| Net earnings | 45.02 | 48.57 | 390.86 | 24.52 | -15.07 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 188.35 | 1 184.35 | 1 180.35 | 1 176.35 | 1 176.35 |
| Tangible assets total | 1 188.35 | 1 184.35 | 1 180.35 | 1 176.35 | 1 176.35 |
| Investments total | |||||
| Non-current loans receivable | 369.17 | 369.17 | 274.63 | ||
| Long term receivables total | 369.17 | 369.17 | 274.63 | ||
| Inventories total | |||||
| Current other receivables | 0.30 | 0.30 | 0.30 | 0.30 | |
| Current deferred tax assets | 6.77 | 2.00 | |||
| Short term receivables total | 7.07 | 0.30 | 0.30 | 2.30 | |
| Cash and bank deposits | 8.26 | 25.51 | 216.39 | 26.42 | 40.56 |
| Cash and cash equivalents | 8.26 | 25.51 | 216.39 | 26.42 | 40.56 |
| Balance sheet total (assets) | 1 565.78 | 1 586.11 | 1 397.04 | 1 203.07 | 1 493.84 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | - 416.38 | - 382.05 | - 333.48 | 57.38 | 81.90 |
| Profit of the financial year | 45.02 | 48.57 | 390.86 | 24.52 | -15.07 |
| Shareholders equity total | - 171.36 | - 133.48 | 257.38 | 281.90 | 266.83 |
| Provisions | -17.46 | ||||
| Non-current other liabilities | 5.50 | 5.50 | 5.50 | 5.50 | 5.50 |
| Non-current liabilities total | 5.50 | 5.50 | 5.50 | 5.50 | 5.50 |
| Current trade creditors | 4.68 | ||||
| Current owed to participating | 1 749.10 | 1 709.40 | 1 124.40 | 909.00 | 1 222.33 |
| Short-term deferred tax liabilities | 9.75 | 6.67 | |||
| Accruals and deferred income | -0.83 | ||||
| Current liabilities total | 1 749.10 | 1 714.09 | 1 134.15 | 915.66 | 1 221.51 |
| Balance sheet total (liabilities) | 1 565.78 | 1 586.11 | 1 397.04 | 1 203.07 | 1 493.84 |
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.