S. OVERGAARD HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 26428890
Fårdalssvinget 27, 8600 Silkeborg
so@camping-specialisten.dk
tel: 86803849
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 2 913.70 | 3 905.69 | 6 673.14 | ||
External services | -14.65 | -32.86 | -39.42 | ||
Gross profit | 2 899.05 | 3 872.84 | 6 633.72 | -26.20 | -29.12 |
EBIT | 2 899.05 | 3 872.84 | 6 633.72 | -26.20 | -29.12 |
Other financial income | 296.77 | 1 202.98 | 932.45 | 1 266.98 | 2 206.48 |
Other financial expenses | -2.94 | -45.74 | -2 217.86 | -46.91 | -40.08 |
Reduction non-current investment assets | - 141.06 | ||||
Net income from associates (fin.) | 121.29 | 456.06 | |||
Pre-tax profit | 3 051.81 | 5 030.16 | 5 348.31 | 1 315.16 | 2 593.35 |
Income taxes | -60.59 | - 247.35 | 383.78 | - 257.63 | - 470.20 |
Net earnings | 2 991.22 | 4 782.82 | 5 732.09 | 1 057.53 | 2 123.15 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Holdings in group member companies | 11 327.22 | 11 717.92 | 1 656.68 | 1 686.78 | 1 678.39 |
Participating interests | 499.22 | 590.40 | |||
Investments total | 11 327.22 | 11 717.92 | 2 155.90 | 2 277.18 | 1 678.39 |
Non-current other receivables | 453.67 | 6 170.62 | 4 321.81 | 9 808.46 | |
Long term receivables total | 453.67 | 6 170.62 | 4 321.81 | 9 808.46 | |
Inventories total | |||||
Current amounts owed by group member comp. | 2 148.50 | 2 999.47 | |||
Current owed by particip. interest comp. | 4 602.50 | 4 717.56 | |||
Prepayments and accrued income | 2.41 | ||||
Current other receivables | 505.98 | 635.00 | 783.55 | 803.17 | 1 510.72 |
Current deferred tax assets | 2 208.59 | 3 433.39 | 345.96 | 100.58 | 40.65 |
Short term receivables total | 4 865.48 | 7 067.85 | 5 732.01 | 5 621.31 | 1 551.37 |
Other current investments | 1 425.58 | 5 972.09 | 12 331.29 | 14 368.32 | 15 566.49 |
Cash and bank deposits | 207.24 | 116.01 | 1 232.82 | 823.99 | 1 251.54 |
Cash and cash equivalents | 1 632.81 | 6 088.10 | 13 564.11 | 15 192.31 | 16 818.03 |
Balance sheet total (assets) | 18 279.18 | 24 873.87 | 27 622.64 | 27 412.61 | 29 856.25 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 113.00 | 500.00 | 117.80 | 1 440.00 | 1 250.00 |
Other reserves | 9 585.47 | 10 989.92 | 1 635.90 | 533.33 | 1 178.39 |
Retained earnings | 2 917.18 | 4 003.95 | 18 417.33 | 22 621.98 | 23 104.83 |
Profit of the financial year | 2 991.22 | 4 782.82 | 5 732.09 | 1 057.53 | 2 123.15 |
Shareholders equity total | 15 731.87 | 20 401.68 | 26 028.11 | 25 777.84 | 27 781.38 |
Non-current deferred tax liabilities | 972.28 | 2 042.43 | 416.27 | ||
Non-current liabilities total | 972.28 | 2 042.43 | 416.27 | ||
Current trade creditors | 7.65 | 14.25 | 14.25 | ||
Current owed to participating | 10.00 | 10.00 | |||
Current owed to group member | 1 241.42 | 2 405.51 | 1 570.28 | 1 610.52 | 1 642.36 |
Short-term deferred tax liabilities | 325.96 | ||||
Other non-interest bearing current liabilities | 10.00 | 10.00 | 14.25 | 6.25 | |
Current liabilities total | 1 575.03 | 2 429.76 | 1 594.53 | 1 634.77 | 1 658.61 |
Balance sheet total (liabilities) | 18 279.18 | 24 873.87 | 27 622.64 | 27 412.61 | 29 856.25 |
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.