ALLAN DEL PIN HOLDING ApS
CVR number: 25907019
Nordvesthavnsvej 42, 6400 Sønderborg
post@delpin.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 60 874.00 | 66 439.00 | 72 710.09 | 2 266.51 | 106 380.54 |
| Wages and salaries | -26 870.47 | ||||
| Social security expenses | -2 128.89 | ||||
| Employee benefit expenses | -25 238.08 | ||||
| Total depreciation | -21 976.68 | -1 137.80 | -1 136.90 | ||
| EBIT | 16 592.00 | 21 310.00 | 25 495.00 | 1 128.71 | 105 243.64 |
| Other financial income | 478.65 | 205.59 | 8 572.51 | ||
| Other financial expenses | -1 635.02 | -1 971.13 | -30 521.37 | ||
| Pre-tax profit | 11 921.00 | 20 310.00 | 24 339.22 | - 636.83 | 83 294.78 |
| Income taxes | -5 216.22 | 141.04 | -1 177.20 | ||
| Profit/loss from discontinued operations | 16 038.30 | ||||
| Net earnings | 11 921.00 | 20 310.00 | 19 123.00 | 15 542.52 | 82 117.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 361.11 | ||||
| Intangible assets total | 361.11 | ||||
| Land and waters | 23 404.97 | 22 267.17 | 26 942.97 | ||
| Buildings | 73 830.64 | ||||
| Machinery and equipment | 4 898.55 | ||||
| Tangible assets total | 102 134.16 | 22 267.17 | 26 942.97 | ||
| Other receivables | 190 876.00 | 208 792.00 | 0.37 | - 128 586.13 | |
| Investments total | 190 876.00 | 208 792.00 | 0.37 | - 128 586.13 | |
| Long term receivables total | |||||
| Raw materials and consumables | 1 690.62 | ||||
| Inventories total | 1 690.62 | ||||
| Current trade debtors | 17 248.05 | 312.37 | |||
| Prepayments and accrued income | 355.35 | ||||
| Current other receivables | 50 014.05 | 129 686.13 | 18 495.71 | ||
| Short term receivables total | 67 617.46 | 129 686.13 | 18 808.08 | ||
| Other current investments | 36 135.50 | 34 346.92 | 68 455.60 | ||
| Cash and bank deposits | 21 026.78 | 59 523.19 | 173 039.16 | ||
| Cash and cash equivalents | 57 162.28 | 93 870.12 | 241 494.77 | ||
| Non-current assets for sale | 128 586.13 | ||||
| Balance sheet total (assets) | 190 876.00 | 208 792.00 | 228 966.00 | 245 823.42 | 287 245.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 167 188.00 | 187 443.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 1 000.00 | 20 000.00 | 20 000.00 | ||
| Other reserves | 0.39 | ||||
| Retained earnings | -11 921.00 | -20 310.00 | 186 186.61 | 185 309.61 | 180 852.13 |
| Profit of the financial year | 11 921.00 | 20 310.00 | 19 123.00 | 15 542.52 | 82 117.58 |
| Shareholders equity total | 167 188.00 | 187 443.00 | 206 510.00 | 221 052.13 | 283 169.71 |
| Provisions | 12 089.33 | 5 384.11 | 527.83 | ||
| Non-current other liabilities | 667.50 | 790.00 | |||
| Non-current liabilities total | 667.50 | 790.00 | |||
| Current trade creditors | 5 188.44 | 695.50 | |||
| Short-term deferred tax liabilities | 567.76 | 2 650.17 | 1 805.83 | ||
| Other non-interest bearing current liabilities | 4 610.48 | 16 069.51 | 225.95 | ||
| Accruals and deferred income | 31.00 | ||||
| Liabilities of non-current assets for sale | 15 639.61 | ||||
| Current liabilities total | 10 366.68 | 34 359.29 | 2 758.27 | ||
| Balance sheet total (liabilities) | 167 188.00 | 187 443.00 | 228 966.02 | 261 463.03 | 287 245.81 |
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.