KARIN BARTHOLIN ApS — Credit Rating and Financial Key Figures
CVR number: 27614531
Enghave 29, 2960 Rungsted Kyst
tel: 45862259
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4.75 | -37.19 | 18.56 | -29.01 | 41.01 |
| EBIT | 4.75 | -37.19 | 18.56 | -29.01 | 41.01 |
| Other financial income | 62.35 | 53.62 | 54.68 | 36.81 | 34.16 |
| Other financial expenses | -0.28 | -33.65 | -28.71 | -16.47 | -15.01 |
| Income from other inv. held as non-curr. assets | 237.37 | 291.50 | |||
| Net income from associates (fin.) | 525.43 | 188.14 | -31.36 | ||
| Pre-tax profit | 304.19 | 274.28 | 569.96 | 179.47 | 28.80 |
| Income taxes | 63.84 | 94.12 | - 101.35 | -87.70 | -17.50 |
| Net earnings | 368.04 | 368.40 | 468.60 | 91.77 | 11.30 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 208.96 | 19 985.75 | 22 990.48 | 4 223.08 | 3 791.72 |
| Investments total | 1 208.96 | 19 985.75 | 22 990.48 | 4 223.08 | 3 791.72 |
| Non-current loans receivable | 1 195.46 | 1 124.81 | 1 051.67 | 975.98 | 897.64 |
| Long term receivables total | 1 195.46 | 1 124.81 | 1 051.67 | 975.98 | 897.64 |
| Finished products/goods | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 |
| Inventories total | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 |
| Current amounts owed by group member comp. | 400.43 | 780.60 | 788.26 | 1 137.98 | |
| Current other receivables | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current deferred tax assets | 68.14 | 374.29 | 113.47 | 154.80 | 134.80 |
| Short term receivables total | 473.56 | 379.29 | 899.07 | 948.06 | 1 277.78 |
| Cash and bank deposits | 33.85 | 0.02 | 27.31 | 35.32 | 4.28 |
| Cash and cash equivalents | 33.85 | 0.02 | 27.31 | 35.32 | 4.28 |
| Balance sheet total (assets) | 2 918.84 | 21 496.87 | 24 975.53 | 6 189.44 | 5 978.42 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 1 240.00 | 1 531.49 | 1 056.93 | 643.79 | 212.43 |
| Retained earnings | 561.85 | 638.39 | 1 481.35 | 2 322.24 | 2 845.38 |
| Profit of the financial year | 368.04 | 368.40 | 468.60 | 91.77 | 11.30 |
| Shareholders equity total | 2 294.88 | 2 663.28 | 3 131.88 | 3 182.81 | 3 194.11 |
| Non-current liabilities total | |||||
| Current owed to group member | 16 253.13 | 19 800.17 | 1 211.69 | 1 332.36 | |
| Short-term deferred tax liabilities | 78.68 | 99.23 | |||
| Other non-interest bearing current liabilities | 623.96 | 2 580.46 | 2 043.48 | 1 716.26 | 1 352.73 |
| Current liabilities total | 623.96 | 18 833.59 | 21 843.65 | 3 006.63 | 2 784.31 |
| Balance sheet total (liabilities) | 2 918.84 | 21 496.87 | 24 975.53 | 6 189.44 | 5 978.42 |
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.