GALLERI OXHOLM ApS — Credit Rating and Financial Key Figures
CVR number: 33638175
Pile Alle 25, 2000 Frederiksberg
kj@gallerioxholm.dk
tel: 23412333
www.gallerioxholm.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 233.00 | 2 219.00 | 1 805.00 | 1 315.00 | 861.71 |
| Employee benefit expenses | - 809.00 | - 879.00 | -1 045.00 | - 763.00 | -1 161.78 |
| Total depreciation | -52.00 | -88.00 | -27.00 | -32.00 | -18.21 |
| EBIT | 372.00 | 1 252.00 | 733.00 | 520.00 | - 281.86 |
| Other financial income | 1.00 | - 149.00 | - 246.60 | ||
| Other financial expenses | -78.00 | -24.00 | -31.00 | -4.00 | -1.34 |
| Pre-tax profit | 295.00 | 1 228.00 | 702.00 | 367.00 | - 529.79 |
| Income taxes | -82.00 | - 301.00 | - 217.00 | - 141.00 | 91.47 |
| Net earnings | 213.00 | 927.00 | 485.00 | 226.00 | - 438.33 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 32.00 | -1.00 | |||
| Intangible assets total | 32.00 | -1.00 | |||
| Buildings | 132.00 | 87.00 | 101.00 | 70.00 | 37.91 |
| Machinery and equipment | 11.00 | 1.00 | |||
| Tangible assets total | 143.00 | 88.00 | 101.00 | 70.00 | 37.91 |
| Investments total | |||||
| Non-current other receivables | 168.00 | 172.00 | 199.00 | 212.00 | 365.54 |
| Long term receivables total | 168.00 | 172.00 | 199.00 | 212.00 | 365.54 |
| Finished products/goods | 465.00 | 667.00 | 978.00 | 3 756.00 | 3 589.67 |
| Advance payments | 2 966.00 | ||||
| Inventories total | 465.00 | 667.00 | 3 944.00 | 3 756.00 | 3 589.67 |
| Current trade debtors | 1 080.00 | 388.00 | 638.00 | 643.00 | 153.40 |
| Current amounts owed by group member comp. | 427.00 | ||||
| Prepayments and accrued income | 95.00 | 256.00 | 147.00 | 125.00 | 251.26 |
| Current other receivables | 247.00 | ||||
| Current deferred tax assets | 282.00 | 66.00 | 6.00 | 3.00 | 99.57 |
| Short term receivables total | 1 704.00 | 1 137.00 | 791.00 | 771.00 | 504.23 |
| Cash and bank deposits | 1 023.00 | 507.00 | 332.00 | 845.00 | 49.99 |
| Cash and cash equivalents | 1 023.00 | 507.00 | 332.00 | 845.00 | 49.99 |
| Balance sheet total (assets) | 3 535.00 | 2 570.00 | 5 367.00 | 5 654.00 | 4 547.33 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 200.00 | 500.00 | 250.00 | 226.00 | |
| Retained earnings | 213.00 | -73.00 | 604.00 | 863.00 | 1 088.60 |
| Profit of the financial year | 213.00 | 927.00 | 485.00 | 226.00 | - 438.33 |
| Shareholders equity total | 706.00 | 1 434.00 | 1 419.00 | 1 395.00 | 730.27 |
| Provisions | 4.68 | ||||
| Non-current deferred tax liabilities | 211.00 | 212.00 | 138.00 | ||
| Non-current liabilities total | 211.00 | 212.00 | 138.00 | ||
| Current trade creditors | 181.00 | 427.00 | 219.00 | 170.00 | 93.83 |
| Current owed to group member | 1 412.00 | 2 627.00 | 2 741.00 | 3 286.07 | |
| Short-term deferred tax liabilities | 211.00 | 212.00 | 137.65 | ||
| Other non-interest bearing current liabilities | 520.00 | 490.00 | 668.00 | 881.00 | 242.83 |
| Accruals and deferred income | 716.00 | 8.00 | 11.00 | 117.00 | 51.99 |
| Current liabilities total | 2 829.00 | 925.00 | 3 736.00 | 4 121.00 | 3 812.38 |
| Balance sheet total (liabilities) | 3 535.00 | 2 570.00 | 5 367.00 | 5 654.00 | 4 547.33 |
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.