ODDER TINGHUS A/S
CVR number: 33881649
Holsteinsgade 19, 8300 Odder
mdc@advohus.dk
tel: 87801266
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 348.15 | 648.18 | -57.22 | 174.84 | 108.29 |
| Reduction in value of non-current assets | 166.29 | -72.08 | |||
| EBIT | 514.44 | 576.10 | -57.22 | 174.84 | 108.29 |
| Other financial income | 0.03 | ||||
| Other financial expenses | - 250.50 | - 186.23 | - 192.16 | - 235.62 | - 269.17 |
| Pre-tax profit | 263.94 | 389.87 | - 249.38 | -60.75 | - 160.88 |
| Income taxes | -52.00 | - 102.10 | 55.00 | 13.00 | 35.00 |
| Net earnings | 211.94 | 287.77 | - 194.38 | -47.75 | - 125.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8 853.54 | 7 908.87 | 7 908.87 | 7 908.87 | 7 908.87 |
| Tangible assets total | 8 853.54 | 7 908.87 | 7 908.87 | 7 908.87 | 7 908.87 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 15.03 | 336.35 | 178.83 | 437.07 | 379.42 |
| Current deferred tax assets | 16.00 | ||||
| Short term receivables total | 15.03 | 336.35 | 194.83 | 437.07 | 379.42 |
| Cash and bank deposits | 21.68 | ||||
| Cash and cash equivalents | 21.68 | ||||
| Balance sheet total (assets) | 8 890.25 | 8 245.22 | 8 103.70 | 8 345.94 | 8 288.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 656.77 | 868.71 | 1 156.48 | 962.10 | 914.35 |
| Profit of the financial year | 211.94 | 287.77 | - 194.38 | -47.75 | - 125.88 |
| Shareholders equity total | 1 368.71 | 1 656.48 | 1 462.10 | 1 414.35 | 1 288.47 |
| Provisions | 201.00 | 232.00 | 177.00 | 164.00 | 129.00 |
| Non-current loans from credit institutions | 5 403.89 | 4 380.75 | 4 094.41 | 3 812.22 | 3 525.36 |
| Non-current owed to group member | 1 014.52 | 1 256.61 | |||
| Non-current other liabilities | 101.36 | 131.87 | 93.87 | ||
| Non-current deferred tax liabilities | 1 141.67 | 1 302.29 | |||
| Non-current liabilities total | 5 403.89 | 4 380.75 | 4 195.78 | 6 100.28 | 6 178.13 |
| Current loans from credit institutions | 527.63 | 587.45 | 616.07 | 612.93 | 609.00 |
| Current trade creditors | 134.66 | 35.65 | 36.50 | 16.04 | 40.58 |
| Current owed to participating | 470.00 | ||||
| Short-term deferred tax liabilities | 24.00 | 59.10 | |||
| Other non-interest bearing current liabilities | 1 108.67 | 1 205.44 | 1 146.27 | 20.41 | 43.10 |
| Accruals and deferred income | 121.70 | 88.35 | 17.94 | ||
| Current liabilities total | 1 916.66 | 1 975.99 | 2 268.83 | 667.31 | 692.69 |
| Balance sheet total (liabilities) | 8 890.25 | 8 245.22 | 8 103.70 | 8 345.94 | 8 288.29 |
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.