CHRISTIAN MAROTT HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 35680497
Hvidovrevej 103, 2650 Hvidovre
cmholding@marott.dk
tel: 25286083
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 31.90 | - 238.10 | - 265.27 | - 355.85 | - 229.86 |
| Employee benefit expenses | - 434.99 | - 611.39 | - 357.97 | - 285.93 | - 304.59 |
| EBIT | - 403.09 | - 849.49 | - 623.24 | - 641.78 | - 534.45 |
| Other financial income | 337.45 | 1 451.12 | 349.74 | 310.31 | 760.73 |
| Other financial expenses | -17.85 | -11.49 | -1 215.78 | -70.40 | |
| Pre-tax profit | -83.50 | 590.13 | -1 489.29 | - 401.87 | 226.28 |
| Income taxes | 37.35 | ||||
| Net earnings | -83.50 | 627.48 | -1 489.29 | - 401.87 | 226.28 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 96.00 | 96.00 | 396.02 | 1 101.46 | |
| Investments total | 96.00 | 96.00 | 396.02 | 1 101.46 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 12.89 | 19.56 | 48.04 | 39.80 | |
| Current deferred tax assets | 98.70 | 203.85 | 243.65 | ||
| Short term receivables total | 12.89 | 19.56 | 146.74 | 243.65 | 243.65 |
| Other current investments | 5 155.29 | 5 843.38 | 4 093.76 | 1 996.13 | 2 671.86 |
| Cash and bank deposits | 356.40 | 197.13 | 114.69 | 1 442.36 | 282.63 |
| Cash and cash equivalents | 5 511.69 | 6 040.51 | 4 208.45 | 3 438.49 | 2 954.49 |
| Balance sheet total (assets) | 5 524.58 | 6 156.06 | 4 451.18 | 4 078.16 | 4 299.60 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 3.00 | 3.00 | 3.00 | 3.00 | |
| Shares repurchased | 56.50 | ||||
| Retained earnings | 5 317.63 | 5 234.13 | 5 861.60 | 4 372.31 | 3 973.45 |
| Profit of the financial year | -83.50 | 627.48 | -1 489.29 | - 401.87 | 226.28 |
| Shareholders equity total | 5 343.63 | 5 914.60 | 4 425.31 | 4 023.45 | 4 249.73 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.06 | ||||
| Current owed to participating | 56.83 | 54.82 | 2.17 | 23.21 | 13.81 |
| Short-term deferred tax liabilities | 29.12 | ||||
| Other non-interest bearing current liabilities | 124.13 | 157.51 | 23.70 | 31.51 | 33.00 |
| Current liabilities total | 180.96 | 241.46 | 25.87 | 54.72 | 49.87 |
| Balance sheet total (liabilities) | 5 524.58 | 6 156.06 | 4 451.18 | 4 078.16 | 4 299.60 |
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.