STEEN LAMPE HOLDING ApS
CVR number: 26088208
Lysbjergvej 11, Hammelev 6500 Vojens
bogholderi@slagterlampe.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -8.75 | ||||
| Gross profit | -8.75 | -8.91 | -40.31 | -10.94 | -20.05 |
| EBIT | -8.75 | -8.91 | -40.31 | -10.94 | -20.05 |
| Other financial income | 578.83 | 621.58 | 623.50 | 495.49 | 770.47 |
| Other financial expenses | -7.28 | -21.44 | -55.25 | - 165.56 | - 190.92 |
| Net income from associates (fin.) | 3 585.55 | 4 621.18 | 3 839.13 | 85.64 | 1 330.07 |
| Pre-tax profit | 4 148.35 | 5 212.42 | 4 367.07 | 404.64 | 1 889.56 |
| Income taxes | - 124.36 | - 130.21 | - 116.60 | -70.33 | - 123.06 |
| Net earnings | 4 023.99 | 5 082.21 | 4 250.47 | 334.30 | 1 766.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 18 740.10 | 26 361.28 | 28 400.41 | 31 373.65 | 32 703.72 |
| Investments total | 18 740.10 | 26 361.28 | 28 400.41 | 31 373.65 | 32 703.72 |
| Non-curr. owed by group member comp. | 11 879.82 | 11 879.82 | 11 879.82 | 8 629.82 | 6 974.06 |
| Long term receivables total | 11 879.82 | 11 879.82 | 11 879.82 | 8 629.82 | 6 974.06 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 2 390.29 | 2 520.59 | 4 325.01 | 4 899.58 | 5 293.78 |
| Current other receivables | 619.57 | 644.36 | |||
| Current deferred tax assets | 898.26 | 1 775.43 | 1 296.44 | 522.91 | 504.96 |
| Short term receivables total | 3 908.12 | 4 940.38 | 5 621.44 | 5 422.48 | 5 798.74 |
| Other current investments | 1 165.11 | 602.38 | 453.30 | ||
| Cash and bank deposits | 0.02 | 4.72 | 41.73 | 1.55 | |
| Cash and cash equivalents | 0.02 | 1 169.82 | 644.10 | 454.85 | |
| Balance sheet total (assets) | 34 528.06 | 43 181.47 | 47 071.49 | 46 070.06 | 45 931.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Shares repurchased | 110.60 | 800.00 | 500.00 | 2 000.00 | 1 000.00 |
| Other reserves | 18 061.10 | 22 686.28 | 24 725.41 | 24 448.65 | 25 778.72 |
| Retained earnings | 11 468.42 | 13 017.23 | 15 560.31 | 17 725.15 | 15 729.38 |
| Profit of the financial year | 4 023.99 | 5 082.21 | 4 250.47 | 334.30 | 1 766.50 |
| Shareholders equity total | 33 914.11 | 41 885.72 | 45 336.20 | 44 808.10 | 44 574.60 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.02 | ||||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Current owed to participating | 115.67 | 576.57 | 25.00 | 25.50 | 25.50 |
| Current owed to group member | 311.66 | 505.52 | 1 621.26 | 1 025.21 | 1 259.25 |
| Short-term deferred tax liabilities | 180.62 | 207.64 | 83.04 | 205.24 | 66.03 |
| Current liabilities total | 613.94 | 1 295.75 | 1 735.30 | 1 261.96 | 1 356.78 |
| Balance sheet total (liabilities) | 34 528.06 | 43 181.47 | 47 071.49 | 46 070.06 | 45 931.38 |
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.