ST HOLDING, LØKKEN ApS
CVR number: 29444633
Furreby Kirkevej 20, Furreby 9480 Løkken
hjtho@icloud.com
tel: 51568888
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -15.29 | 109.41 | 106.78 | 462.07 | 276.70 |
| Employee benefit expenses | - 199.96 | - 314.05 | |||
| Other operating expenses | -20.50 | ||||
| Total depreciation | -3.33 | -30.00 | -11.17 | ||
| EBIT | -15.29 | 106.08 | 76.78 | 230.45 | -37.34 |
| Other financial income | 0.30 | 0.18 | |||
| Other financial expenses | -1.28 | -2.04 | -8.89 | -8.68 | -1.61 |
| Net income from associates (fin.) | 1.63 | 18.22 | 11.54 | - 209.87 | -71.35 |
| Pre-tax profit | -14.94 | 122.27 | 79.42 | 12.20 | - 110.12 |
| Income taxes | -19.06 | -16.61 | -52.50 | 7.66 | |
| Net earnings | -14.94 | 103.21 | 62.81 | -40.30 | - 102.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 146.67 | 116.67 | |||
| Tangible assets total | 146.67 | 116.67 | |||
| Participating interests | 20.00 | 22.65 | |||
| Investments total | 20.00 | 22.65 | |||
| Long term receivables total | |||||
| Finished products/goods | 70.00 | 25.00 | |||
| Inventories total | 70.00 | 25.00 | |||
| Current trade debtors | 69.87 | ||||
| Prepayments and accrued income | 14.36 | 41.55 | 37.90 | ||
| Current other receivables | 0.10 | 0.10 | 11.70 | 30.16 | |
| Current deferred tax assets | 0.33 | ||||
| Short term receivables total | 0.10 | 0.10 | 26.05 | 71.71 | 108.09 |
| Cash and bank deposits | 2.03 | 45.29 | 16.48 | ||
| Cash and cash equivalents | 2.03 | 45.29 | 16.48 | ||
| Balance sheet total (assets) | 0.10 | 148.79 | 188.01 | 178.19 | 155.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 132.79 | - 147.73 | -44.52 | 18.29 | -22.01 |
| Profit of the financial year | -14.94 | 103.21 | 62.81 | -40.30 | - 102.46 |
| Shareholders equity total | -22.73 | 80.48 | 143.29 | 102.99 | 0.52 |
| Provisions | 7.52 | 7.10 | 7.33 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.02 | 74.24 | |||
| Current trade creditors | 16.47 | ||||
| Short-term deferred tax liabilities | 11.54 | 17.02 | 52.27 | ||
| Other non-interest bearing current liabilities | 6.34 | 49.26 | 20.60 | 15.60 | 80.98 |
| Current liabilities total | 22.83 | 60.80 | 37.62 | 67.87 | 155.22 |
| Balance sheet total (liabilities) | 0.10 | 148.79 | 188.01 | 178.19 | 155.74 |
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.