YAB YUM HOLDING ApS
CVR number: 35206965
Birkemosevej 16, Nr Bjert 6000 Kolding
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 389.75 | 334.32 | 1 132.69 | 1 241.36 | 921.56 |
| Total depreciation | -29.80 | -29.80 | - 110.26 | ||
| EBIT | 1 389.75 | 334.32 | 1 102.89 | 1 211.56 | 811.31 |
| Other financial income | 193.40 | 128.25 | 123.61 | 157.79 | 368.70 |
| Other financial expenses | - 669.47 | - 690.13 | - 647.19 | - 514.91 | - 378.46 |
| Net income from associates (fin.) | 9 967.61 | 7 091.42 | 12 040.31 | 5 466.27 | 2 128.18 |
| Pre-tax profit | 10 881.29 | 6 863.87 | 12 619.62 | 6 320.72 | 2 929.73 |
| Income taxes | - 201.84 | 48.44 | - 130.73 | - 299.28 | - 203.69 |
| Net earnings | 10 679.46 | 6 912.31 | 12 488.88 | 6 021.44 | 2 726.04 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 119.20 | 491.70 | 381.44 | ||
| Intangible assets total | 119.20 | 491.70 | 381.44 | ||
| Tangible assets total | |||||
| Holdings in group member companies | 23 584.91 | 28 148.72 | 38 295.22 | 33 757.56 | 33 618.15 |
| Investments total | 23 584.91 | 28 148.72 | 38 295.22 | 33 757.56 | 33 618.15 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 390.91 | 202.35 | 270.46 | 393.90 | 130.83 |
| Current amounts owed by group member comp. | 3 410.09 | 3 544.78 | 8 154.71 | 351.83 | |
| Current owed by particip. interest comp. | 7.51 | ||||
| Prepayments and accrued income | 5.27 | 5.96 | |||
| Current other receivables | 1 449.81 | ||||
| Current deferred tax assets | 6.29 | 54.73 | 1.87 | 11.13 | |
| Short term receivables total | 3 807.28 | 3 809.37 | 272.33 | 8 553.88 | 1 949.56 |
| Cash and bank deposits | 6 420.61 | 4 234.63 | 3 313.30 | 8.07 | 6 812.14 |
| Cash and cash equivalents | 6 420.61 | 4 234.63 | 3 313.30 | 8.07 | 6 812.14 |
| Balance sheet total (assets) | 33 812.80 | 36 192.73 | 42 000.05 | 42 811.21 | 42 761.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 81.00 | 81.00 |
| Shares repurchased | 2 000.00 | 1 400.00 | 2 500.00 | 1 200.00 | 600.00 |
| Other reserves | 8 872.53 | 13 436.34 | 15 582.84 | 19 045.17 | 18 905.77 |
| Retained earnings | -5 941.16 | -3 753.13 | -2 381.13 | 5 440.49 | 10 733.75 |
| Profit of the financial year | 10 679.46 | 6 912.31 | 12 488.88 | 6 021.44 | 2 726.04 |
| Shareholders equity total | 15 690.83 | 18 075.53 | 28 270.60 | 31 788.10 | 33 046.56 |
| Provisions | 8.90 | 1.97 | |||
| Non-current bonds | 9 534.28 | 4 834.29 | |||
| Non-current owed to group member | 9 534.28 | 8 580.86 | 8 580.86 | ||
| Non-current other liabilities | 3 178.09 | ||||
| Non-current liabilities total | 12 712.38 | 8 580.86 | 8 580.86 | 9 534.28 | 4 834.29 |
| Current loans from credit institutions | 3 700.00 | ||||
| Current trade creditors | 30.00 | 31.93 | 30.00 | 155.62 | 89.53 |
| Current owed to participating | 203.50 | 1 412.46 | 321.62 | 570.19 | 303.72 |
| Current owed to group member | 4 822.21 | 8 039.26 | 4 768.91 | 444.03 | 779.72 |
| Short-term deferred tax liabilities | 106.15 | 6.89 | 176.76 | ||
| Other non-interest bearing current liabilities | 247.74 | 52.70 | 21.18 | 133.33 | 5.51 |
| Current liabilities total | 5 409.59 | 9 536.34 | 5 148.60 | 1 479.93 | 4 878.48 |
| Balance sheet total (liabilities) | 33 812.80 | 36 192.73 | 42 000.05 | 42 811.21 | 42 761.29 |
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.