OMMEL HOLDING ApS
CVR number: 32089267
Kirkevejen 10 B, Ommel 5960 Marstal
jette@aemv.dk
tel: 21615747
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 164.19 | 376.55 | 157.80 | 190.73 | 102.33 |
| External services | -2.50 | -2.50 | -2.50 | -2.50 | -2.50 |
| Gross profit | 161.69 | 374.05 | 155.30 | 188.23 | 99.83 |
| EBIT | 161.69 | 374.05 | 155.30 | 188.23 | 99.83 |
| Other financial income | 3.50 | 15.61 | 24.38 | 33.40 | |
| Other financial expenses | -12.01 | -12.51 | -20.12 | -31.94 | -43.33 |
| Pre-tax profit | 149.68 | 365.04 | 150.79 | 180.68 | 89.90 |
| Income taxes | 2.15 | 2.43 | 1.54 | 2.04 | 2.45 |
| Net earnings | 151.83 | 367.48 | 152.33 | 182.71 | 92.36 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 472.56 | ||||
| Participating interests | 1 699.11 | 1 606.91 | 1 697.63 | 1 699.97 | |
| Investments total | 1 472.56 | 1 699.11 | 1 606.91 | 1 697.63 | 1 699.97 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 23.12 | ||||
| Current owed by particip. interest comp. | 405.31 | 598.68 | 674.07 | 705.86 | |
| Current other receivables | 0.06 | 0.13 | |||
| Current deferred tax assets | 2.66 | ||||
| Short term receivables total | 23.18 | 405.31 | 598.81 | 674.07 | 708.51 |
| Cash and bank deposits | 0.57 | 0.40 | 0.00 | 0.99 | |
| Cash and cash equivalents | 0.57 | 0.40 | 0.00 | 0.99 | |
| Balance sheet total (assets) | 1 496.31 | 2 104.42 | 2 206.11 | 2 371.71 | 2 409.47 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 88.00 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 922.56 | 1 149.11 | 1 056.91 | 1 147.63 | 1 149.97 |
| Retained earnings | - 151.19 | - 338.90 | 6.38 | -49.82 | 8.56 |
| Profit of the financial year | 151.83 | 367.48 | 152.33 | 182.71 | 92.36 |
| Shareholders equity total | 1 136.21 | 1 415.68 | 1 455.01 | 1 523.33 | 1 497.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.50 | 2.50 | 2.50 | 2.50 | 2.50 |
| Current owed to participating | 291.67 | 597.51 | 730.40 | 808.49 | 907.92 |
| Short-term deferred tax liabilities | 65.94 | 88.66 | 18.20 | 36.99 | |
| Other non-interest bearing current liabilities | 0.07 | 0.41 | 1.17 | ||
| Current liabilities total | 360.10 | 688.74 | 751.10 | 848.38 | 911.59 |
| Balance sheet total (liabilities) | 1 496.31 | 2 104.42 | 2 206.11 | 2 371.71 | 2 409.47 |
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.