Thomas Wahl Holding ApS
CVR number: 39653737
Bomosevej 4, 2970 Hørsholm
thomas@twahl.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14.49 | 132.94 | 201.47 | 160.51 | 129.75 |
| Wages and salaries | - 249.68 | ||||
| Social security expenses | -14.01 | ||||
| EBIT | 14.49 | 132.94 | 201.47 | 160.51 | - 133.95 |
| Other financial income | 0.01 | 0.07 | |||
| Other financial expenses | -0.03 | -10.02 | -8.97 | -9.20 | -1.29 |
| Net income from associates (fin.) | 276.66 | 277.67 | |||
| Pre-tax profit | 14.47 | 122.92 | 238.42 | 427.98 | 142.51 |
| Income taxes | -3.28 | -27.10 | -42.59 | -35.10 | 29.44 |
| Net earnings | 11.20 | 95.82 | 195.83 | 392.88 | 171.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 258.00 | 258.00 | 258.00 | ||
| Participating interests | 45.33 | 45.33 | 45.27 | 45.22 | 45.22 |
| Investments total | 45.33 | 45.33 | 303.27 | 303.22 | 303.22 |
| Non-current loans receivable | 300.00 | 450.00 | 300.00 | 300.00 | 300.00 |
| Long term receivables total | 300.00 | 450.00 | 300.00 | 300.00 | 300.00 |
| Inventories total | |||||
| Current trade debtors | 0.18 | ||||
| Prepayments and accrued income | 4.24 | 0.72 | |||
| Current other receivables | 0.82 | 37.26 | |||
| Current deferred tax assets | 45.44 | ||||
| Short term receivables total | 0.82 | 37.26 | 4.42 | 0.72 | 45.44 |
| Cash and bank deposits | 22.27 | 55.43 | 40.75 | 295.18 | 259.57 |
| Cash and cash equivalents | 22.27 | 55.43 | 40.75 | 295.18 | 259.57 |
| Balance sheet total (assets) | 368.42 | 588.02 | 648.44 | 899.12 | 908.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 61.00 | ||||
| Retained earnings | 2.39 | 13.59 | 109.41 | 305.24 | 578.22 |
| Profit of the financial year | 11.20 | 95.82 | 195.83 | 392.88 | 171.95 |
| Shareholders equity total | 63.59 | 159.41 | 355.24 | 748.12 | 861.17 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.24 | ||
| Current owed to participating | 296.03 | 346.46 | 222.88 | 94.89 | |
| Short-term deferred tax liabilities | 3.28 | 27.10 | 42.59 | 29.26 | |
| Other non-interest bearing current liabilities | 5.52 | 37.18 | 22.72 | 21.84 | 41.82 |
| Accruals and deferred income | 17.87 | ||||
| Current liabilities total | 304.83 | 428.61 | 293.20 | 151.00 | 47.06 |
| Balance sheet total (liabilities) | 368.42 | 588.02 | 648.44 | 899.12 | 908.23 |
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.