MICHAEL JOHANSEN HOLDING ApS
CVR number: 25702905
Strandalleen 87, 5800 Nyborg
tina.krogsgaard.johansen@gmail.com
tel: 26597422
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 302.87 | 1 384.08 | -32.23 | -13.69 | -7.19 |
| Total depreciation | - 206.29 | ||||
| EBIT | 96.57 | 1 384.08 | -32.23 | -13.69 | -7.19 |
| Other financial income | 28.43 | 17.57 | 14.77 | 184.52 | 380.45 |
| Other financial expenses | -47.05 | - 121.86 | -83.18 | -0.02 | |
| Pre-tax profit | 77.95 | 1 279.79 | - 100.64 | 170.81 | 373.26 |
| Income taxes | -54.78 | -67.80 | -15.42 | -82.06 | |
| Net earnings | 23.17 | 1 211.98 | - 100.64 | 155.39 | 291.20 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 672.65 | ||||
| Tangible assets total | 4 672.65 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 953.16 | 490.88 | 139.78 | 184.52 | 380.28 |
| Current deferred tax assets | 232.23 | 25.25 | 41.00 | 41.00 | |
| Short term receivables total | 1 185.39 | 516.12 | 180.77 | 225.52 | 380.28 |
| Cash and bank deposits | 7 818.57 | 12 442.23 | 12 526.84 | 12 585.71 | 12 725.88 |
| Cash and cash equivalents | 7 818.57 | 12 442.23 | 12 526.84 | 12 585.71 | 12 725.88 |
| Balance sheet total (assets) | 13 676.62 | 12 958.35 | 12 707.61 | 12 811.23 | 13 106.16 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 11 482.92 | 11 449.59 | 12 604.38 | 12 444.83 | 12 539.22 |
| Profit of the financial year | 23.17 | 1 211.98 | - 100.64 | 155.39 | 291.20 |
| Shareholders equity total | 11 686.39 | 12 843.08 | 12 685.94 | 12 784.12 | 13 016.42 |
| Non-current loans from credit institutions | 1 369.13 | ||||
| Non-current deferred tax liabilities | 14.78 | 42.80 | 5.42 | 72.06 | |
| Non-current liabilities total | 1 383.92 | 42.80 | 5.42 | 72.06 | |
| Current loans from credit institutions | 202.00 | ||||
| Current trade creditors | 110.00 | ||||
| Other non-interest bearing current liabilities | 270.12 | 72.47 | 21.68 | 21.68 | 17.68 |
| Accruals and deferred income | 24.19 | ||||
| Current liabilities total | 606.31 | 72.47 | 21.68 | 21.68 | 17.68 |
| Balance sheet total (liabilities) | 13 676.62 | 12 958.35 | 12 707.61 | 12 811.23 | 13 106.16 |
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.