ULRIK DAHL HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 26928176
Skovsøvej 10, Skovsø 4200 Slagelse
tel: 58544054
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 122.02 | 57.22 | 42 294.16 | -99.97 | - 409.46 |
Employee benefit expenses | -31 282.99 | - 129.13 | |||
Total depreciation | - 152.66 | - 243.47 | -3 348.34 | - 243.47 | - 243.47 |
EBIT | -30.63 | - 186.25 | 7 662.82 | - 343.44 | - 782.06 |
Other financial income | 280.71 | 308.05 | 145.00 | 236.93 | 218.24 |
Other financial expenses | -6.14 | -5.89 | - 152.18 | -10.60 | -7.68 |
Net income from associates (fin.) | 1 019.94 | 1 568.98 | 68.03 | 6 078.19 | 34 227.28 |
Pre-tax profit | 1 263.87 | 1 684.88 | 6 334.90 | 5 961.09 | 33 655.78 |
Income taxes | -53.53 | -25.33 | -1 871.99 | 30.51 | 121.62 |
Net earnings | 1 210.34 | 1 659.56 | 4 462.91 | 5 991.59 | 33 777.40 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 10 284.00 | 14 252.17 | 15 200.21 | 13 788.50 | 13 856.67 |
Buildings | 14 486.74 | ||||
Machinery and equipment | 57.79 | 46.15 | 4 360.40 | 22.88 | 11.25 |
Advance payments and construction in progress | 4 200.00 | ||||
Tangible assets total | 14 541.79 | 14 298.32 | 34 047.35 | 13 811.39 | 13 867.92 |
Holdings in group member companies | 13 158.92 | 14 727.90 | 20 267.12 | ||
Investments total | 13 158.92 | 14 727.90 | 20 267.12 | ||
Non-current loans receivable | 3 645.00 | 3 242.77 | 4 881.06 | ||
Non-current other receivables | 201.00 | ||||
Long term receivables total | 3 846.00 | 3 242.77 | 4 881.06 | ||
Inventories total | |||||
Current trade debtors | 218.50 | 203.00 | 18 762.57 | 292.97 | 295.22 |
Current amounts owed by group member comp. | 7 760.53 | 8 066.28 | |||
Current owed by particip. interest comp. | 10 623.20 | ||||
Prepayments and accrued income | 631.61 | 16.72 | 17.27 | ||
Current other receivables | 235.29 | 97.00 | 967.35 | 66.97 | 745.11 |
Current deferred tax assets | 608.58 | 532.90 | 168.68 | 2 656.66 | 1 406.63 |
Short term receivables total | 8 822.90 | 8 899.18 | 20 530.20 | 3 033.32 | 13 087.44 |
Cash and bank deposits | 146.02 | 896.35 | 2 048.34 | 5 246.89 | 46 408.40 |
Cash and cash equivalents | 146.02 | 896.35 | 2 048.34 | 5 246.89 | 46 408.40 |
Balance sheet total (assets) | 36 669.64 | 38 821.75 | 60 471.88 | 45 601.48 | 78 244.82 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
Other reserves | 6 176.42 | 7 745.39 | 15 030.24 | ||
Retained earnings | 23 115.81 | 22 644.17 | 32 757.52 | 22 063.33 | 42 963.16 |
Profit of the financial year | 1 210.34 | 1 659.56 | 4 462.91 | 5 991.59 | 33 777.40 |
Minority interest (BS) | 5 345.01 | ||||
Shareholders equity total | 31 113.17 | 32 662.13 | 43 179.84 | 43 702.96 | 77 362.56 |
Provisions | 591.72 | 17.95 | |||
Non-current leasing loans | 2 701.85 | ||||
Non-current advances received | 138.00 | 188.80 | |||
Non-current deferred tax liabilities | 359.83 | 162.50 | |||
Non-current liabilities total | 3 061.68 | 138.00 | 351.30 | ||
Current loans from credit institutions | 1 486.95 | ||||
Advances received | 116.40 | 245.60 | 480.33 | ||
Current trade creditors | 5 404.53 | 5 702.31 | 7 755.70 | 553.90 | 370.52 |
Current owed to participating | 35.54 | 51.24 | 252.82 | ||
Current owed to group member | 1 133.03 | ||||
Short-term deferred tax liabilities | 160.47 | ||||
Other non-interest bearing current liabilities | 3 662.85 | 55.64 | 160.44 | ||
Current liabilities total | 5 556.47 | 6 159.62 | 13 638.65 | 1 742.57 | 530.96 |
Balance sheet total (liabilities) | 36 669.64 | 38 821.75 | 60 471.88 | 45 601.48 | 78 244.82 |
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.