HENRY EBBE HOLDING ApS
CVR number: 31419409
Nystedvej 7, 4930 Maribo
henry.ebbe@gmail.com
tel: 40264930
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 365.00 | 313.00 | 243.00 | 227.00 | 141.04 |
| Employee benefit expenses | - 240.00 | - 240.00 | - 220.00 | - 128.00 | - 105.00 |
| Total depreciation | -15.00 | -15.00 | -15.00 | -15.00 | -15.18 |
| EBIT | 110.00 | 58.00 | 8.00 | 84.00 | 20.85 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -2.00 | -5.00 | -4.00 | -4.00 | -0.66 |
| Pre-tax profit | 108.00 | 53.00 | 4.00 | 80.00 | 20.23 |
| Income taxes | -28.00 | -16.00 | -5.00 | -21.00 | -8.01 |
| Net earnings | 80.00 | 37.00 | -1.00 | 59.00 | 12.22 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 404.00 | 1 389.00 | 1 374.00 | 1 359.00 | 1 343.37 |
| Tangible assets total | 1 404.00 | 1 389.00 | 1 374.00 | 1 359.00 | 1 343.37 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 72.00 | 5.69 | |||
| Current deferred tax assets | 9.00 | ||||
| Short term receivables total | 72.00 | 9.00 | 5.69 | ||
| Cash and bank deposits | 372.00 | 445.00 | 347.00 | 387.00 | 338.15 |
| Cash and cash equivalents | 372.00 | 445.00 | 347.00 | 387.00 | 338.15 |
| Balance sheet total (assets) | 1 848.00 | 1 834.00 | 1 730.00 | 1 746.00 | 1 687.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.00 | 57.00 | 57.00 | 59.00 | 61.00 |
| Retained earnings | 1 518.00 | 1 541.00 | 1 521.00 | 1 461.00 | 1 459.91 |
| Profit of the financial year | 80.00 | 37.00 | -1.00 | 59.00 | 12.22 |
| Shareholders equity total | 1 778.00 | 1 760.00 | 1 702.00 | 1 704.00 | 1 658.13 |
| Non-current advances received | 4.00 | ||||
| Non-current owed to group member | 1.00 | 3.00 | 0.84 | ||
| Non-current other liabilities | 18.00 | ||||
| Non-current liabilities total | 23.00 | 3.00 | 0.84 | ||
| Short-term deferred tax liabilities | 23.00 | 20.00 | 13.02 | ||
| Other non-interest bearing current liabilities | 24.00 | 54.00 | 28.00 | 39.00 | 15.23 |
| Current liabilities total | 47.00 | 74.00 | 28.00 | 39.00 | 28.25 |
| Balance sheet total (liabilities) | 1 848.00 | 1 834.00 | 1 730.00 | 1 746.00 | 1 687.21 |
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.