ØSTERBERG HOLDING ApS
CVR number: 21210498
Planen 1, 5300 Kerteminde
tel: 65322275
Income statement (kUSD)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 36.00 | ||||
| Gross profit | 36.00 | ||||
| Costs of management | -24.00 | -48.00 | -11.00 | -6.00 | -84.00 |
| EBIT | -24.00 | -48.00 | 25.00 | -6.00 | -84.00 |
| Other financial income | 17.00 | 35.00 | 21.00 | 19.00 | 22.00 |
| Other financial expenses | -4.00 | -4.00 | -4.00 | -3.00 | -5.00 |
| Net income from associates (fin.) | 1 059.00 | 957.00 | 573.00 | 1 266.00 | - 141.00 |
| Pre-tax profit | 1 048.00 | 940.00 | 615.00 | 1 276.00 | - 208.00 |
| Income taxes | 3.00 | 10.00 | -9.00 | -3.00 | 15.00 |
| Net earnings | 1 051.00 | 950.00 | 606.00 | 1 273.00 | - 193.00 |
Assets (kUSD)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 6 845.00 | 7 152.00 | 7 637.00 | 8 240.00 | 7 717.00 |
| Investments total | 6 845.00 | 7 152.00 | 7 637.00 | 8 240.00 | 7 717.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 271.00 | 430.00 | 329.00 | 497.00 | 462.00 |
| Current other receivables | 150.00 | ||||
| Current deferred tax assets | 46.00 | 13.00 | 4.00 | 1.00 | 16.00 |
| Short term receivables total | 317.00 | 443.00 | 483.00 | 498.00 | 478.00 |
| Cash and bank deposits | 1.00 | 127.00 | |||
| Cash and cash equivalents | 1.00 | 127.00 | |||
| Balance sheet total (assets) | 7 163.00 | 7 595.00 | 8 247.00 | 8 738.00 | 8 195.00 |
Equity and liabilities (kUSD)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Shares repurchased | 20.00 | 20.00 | 165.00 | 300.00 | 75.00 |
| Other reserves | 6 619.00 | 6 926.00 | 7 349.00 | 7 864.00 | 7 566.00 |
| Retained earnings | - 996.00 | - 770.00 | - 347.00 | -1 068.00 | 346.00 |
| Profit of the financial year | 1 051.00 | 950.00 | 606.00 | 1 273.00 | - 193.00 |
| Shareholders equity total | 6 714.00 | 7 146.00 | 7 793.00 | 8 389.00 | 7 814.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 105.00 | 128.00 | |||
| Current trade creditors | 3.00 | 7.00 | |||
| Current owed to participating | 84.00 | 88.00 | 92.00 | 96.00 | 101.00 |
| Current owed to group member | 362.00 | 361.00 | 362.00 | 148.00 | 145.00 |
| Current liabilities total | 449.00 | 449.00 | 454.00 | 349.00 | 381.00 |
| Balance sheet total (liabilities) | 7 163.00 | 7 595.00 | 8 247.00 | 8 738.00 | 8 195.00 |
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.