CC Strandholmen K/S
CVR number: 38236997
Vestre Ringgade 26, 8000 Aarhus C
taurus@taurus.dk
tel: 86122020
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 974.77 | 11 149.91 | 14 626.13 | 14 337.40 | 15 277.86 |
| Reduction in value of non-current assets | 3 008.04 | 250.00 | 24 000.00 | 4 000.00 | -32 000.00 |
| EBIT | 16 982.81 | 11 399.91 | 38 626.13 | 18 337.40 | -16 722.14 |
| Other financial income | 1 987.33 | 25.24 | 144.46 | ||
| Other financial expenses | -6 090.36 | -5 628.67 | -5 693.20 | -5 678.57 | -5 594.26 |
| Pre-tax profit | 12 879.78 | 5 771.24 | 32 932.93 | 12 684.07 | -22 171.94 |
| Net earnings | 12 879.78 | 5 771.24 | 32 932.93 | 12 684.07 | -22 171.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 419 250.00 | 420 000.00 | 444 000.00 | 448 000.00 | 416 000.00 |
| Tangible assets total | 419 250.00 | 420 000.00 | 444 000.00 | 448 000.00 | 416 000.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 12.50 | 28.59 | 63.06 | 174.87 | 308.40 |
| Current other receivables | 25.86 | 85.96 | 99.92 | ||
| Short term receivables total | 12.50 | 28.59 | 88.93 | 260.83 | 408.32 |
| Cash and bank deposits | 3 977.28 | 7 963.15 | 17 768.31 | 4 589.37 | 10 233.23 |
| Cash and cash equivalents | 3 977.28 | 7 963.15 | 17 768.31 | 4 589.37 | 10 233.23 |
| Balance sheet total (assets) | 423 239.78 | 427 991.74 | 461 857.24 | 452 850.20 | 426 641.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 25 000.00 | 9 500.00 | |||
| Other reserves | -25 000.00 | -9 500.00 | |||
| Retained earnings | 144 609.94 | 157 489.72 | 163 260.95 | 171 193.88 | 174 377.95 |
| Profit of the financial year | 12 879.78 | 5 771.24 | 32 932.93 | 12 684.07 | -22 171.94 |
| Shareholders equity total | 158 489.72 | 164 260.96 | 197 193.88 | 184 877.95 | 153 206.01 |
| Non-current loans from credit institutions | 183 000.00 | 183 000.00 | 183 000.00 | 183 000.00 | 183 000.00 |
| Non-current owed to group member | 73 690.86 | 73 690.86 | 73 690.86 | 73 690.86 | 73 690.86 |
| Non-current other liabilities | 5 985.56 | 6 359.89 | 6 290.07 | 6 584.04 | 7 178.21 |
| Non-current liabilities total | 262 676.42 | 263 050.75 | 262 980.93 | 263 274.90 | 263 869.07 |
| Current loans from credit institutions | 1 013.30 | 1 013.25 | 4 053.00 | 8 106.00 | |
| Current trade creditors | 939.19 | 477.18 | 611.37 | 574.98 | 1 407.90 |
| Current owed to group member | 121.14 | 202.86 | 57.81 | ||
| Other non-interest bearing current liabilities | 69.37 | 52.57 | |||
| Current liabilities total | 2 073.64 | 680.03 | 1 682.43 | 4 697.35 | 9 566.47 |
| Balance sheet total (liabilities) | 423 239.78 | 427 991.74 | 461 857.24 | 452 850.20 | 426 641.55 |
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.