KLAR REVISION HOLDING STATSAUTORISERET REVISIONSANPARTSSELSKAB
CVR number: 35827897
Nupark 51, 7500 Holstebro
hl@klar-revision.dk
tel: 69151044
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial income | 128.19 | 24.34 | 5.70 | 4.83 | 229.64 |
| Other financial expenses | -1.80 | -1.36 | - 177.82 | -53.96 | -78.65 |
| Net income from associates (fin.) | 321.47 | 201.36 | 221.27 | 397.65 | 71.39 |
| Pre-tax profit | 447.86 | 224.33 | 49.15 | 348.52 | 222.38 |
| Income taxes | -27.80 | -5.14 | 37.86 | 10.82 | -33.20 |
| Net earnings | 420.07 | 219.20 | 87.01 | 359.34 | 189.18 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 300.00 | 300.00 | 521.27 | 697.65 | 371.39 |
| Investments total | 300.00 | 300.00 | 521.27 | 697.65 | 371.39 |
| Non-current loans receivable | 572.05 | 595.07 | 500.39 | 283.32 | 30.00 |
| Long term receivables total | 572.05 | 595.07 | 500.39 | 283.32 | 30.00 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 321.47 | 201.36 | 100.00 | 529.27 | |
| Current other receivables | 0.10 | ||||
| Current deferred tax assets | 38.70 | 27.15 | 88.16 | 91.77 | 20.92 |
| Short term receivables total | 360.17 | 228.51 | 188.16 | 91.77 | 550.29 |
| Cash and bank deposits | 17.51 | 132.35 | 18.72 | 452.20 | 598.52 |
| Cash and cash equivalents | 17.51 | 132.35 | 18.72 | 452.20 | 598.52 |
| Balance sheet total (assets) | 1 249.73 | 1 255.93 | 1 228.54 | 1 524.94 | 1 550.20 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 221.27 | 397.65 | 71.39 | ||
| Retained earnings | 679.66 | 986.73 | 870.26 | 663.09 | 1 226.69 |
| Profit of the financial year | 420.07 | 219.20 | 87.01 | 359.34 | 189.18 |
| Shareholders equity total | 1 149.73 | 1 255.93 | 1 228.54 | 1 470.08 | 1 537.26 |
| Non-current liabilities total | |||||
| Current owed to group member | 100.00 | ||||
| Short-term deferred tax liabilities | 54.87 | 12.95 | |||
| Current liabilities total | 100.00 | 54.87 | 12.95 | ||
| Balance sheet total (liabilities) | 1 249.73 | 1 255.93 | 1 228.54 | 1 524.94 | 1 550.20 |
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.