Claudio HoldCo A/S
CVR number: 38205072
Dandyvej 19, 7100 Vejle
chla@fertin.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 6 544.00 | 7 591.00 | 10 913.00 | ||
| Gross profit | 6 544.00 | 7 591.00 | 10 913.00 | ||
| Costs of management | -6 540.00 | - 410.00 | - 175.00 | - 378.00 | - 277.00 |
| Other operating expenses | -7 533.00 | -11 175.00 | -1 366.00 | ||
| EBIT | 4.00 | - 352.00 | - 437.00 | -1 744.00 | - 277.00 |
| Other financial income | 1 386.00 | 2 522.00 | 42.00 | 48 239.00 | |
| Other financial expenses | -43 047.00 | -38 236.00 | -32 488.00 | -4 989.00 | -93 234.00 |
| Net income from associates (fin.) | -19 004.00 | 54 075.00 | -60 816.00 | - 186 609.00 | - 223 236.00 |
| Pre-tax profit | -62 047.00 | 16 873.00 | -91 219.00 | - 193 300.00 | - 268 508.00 |
| Income taxes | 4 476.00 | 278.00 | -1 986.00 | 1 561.00 | |
| Net earnings | -57 571.00 | 17 151.00 | -93 205.00 | - 193 300.00 | - 266 947.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 958 275.00 | 1 848 278.00 | 1 671 098.00 | 1 504 459.00 | 1 260 566.00 |
| Investments total | 1 958 275.00 | 1 848 278.00 | 1 671 098.00 | 1 504 459.00 | 1 260 566.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 15 764.00 | 64 833.00 | 929 266.00 | 1 214 214.00 | 1 572 839.00 |
| Prepayments and accrued income | 182.00 | 143.00 | 104.00 | ||
| Current other receivables | 148.00 | 217.00 | 2.00 | ||
| Current deferred tax assets | 10 745.00 | 3 612.00 | 385.00 | 1 365.00 | |
| Short term receivables total | 26 509.00 | 68 593.00 | 930 050.00 | 1 214 357.00 | 1 574 310.00 |
| Cash and bank deposits | 56.00 | 432.00 | 30 571.00 | 1 357.00 | |
| Cash and cash equivalents | 56.00 | 432.00 | 30 571.00 | 1 357.00 | |
| Balance sheet total (assets) | 1 984 784.00 | 1 916 927.00 | 2 601 580.00 | 2 749 387.00 | 2 836 233.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 9 729.00 | 9 729.00 | 9 729.00 | 9 729.00 | 9 729.00 |
| Other reserves | -3 613.00 | 3 209.00 | 3 209.00 | 1 974.00 | |
| Retained earnings | 1 197 373.00 | 1 140 637.00 | 1 154 598.00 | 1 080 245.00 | 886 945.00 |
| Profit of the financial year | -57 571.00 | 17 151.00 | -93 205.00 | - 193 300.00 | - 266 947.00 |
| Shareholders equity total | 1 149 531.00 | 1 163 904.00 | 1 074 331.00 | 899 883.00 | 631 701.00 |
| Non-current loans from credit institutions | 740 962.00 | 654 845.00 | |||
| Non-current owed to group member | 2 204 442.00 | ||||
| Non-current other liabilities | 215.00 | ||||
| Non-current liabilities total | 740 962.00 | 655 060.00 | 2 204 442.00 | ||
| Current loans from credit institutions | 85 245.00 | 90 000.00 | |||
| Current owed to group member | 1 524 508.00 | 1 831 236.00 | |||
| Short-term deferred tax liabilities | 18 177.00 | ||||
| Other non-interest bearing current liabilities | 9 046.00 | 7 963.00 | 2 741.00 | 91.00 | 90.00 |
| Current liabilities total | 94 291.00 | 97 963.00 | 1 527 249.00 | 1 849 504.00 | 90.00 |
| Balance sheet total (liabilities) | 1 984 784.00 | 1 916 927.00 | 2 601 580.00 | 2 749 387.00 | 2 836 233.00 |
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.