Østhimmerlands Begravelsesforretning ApS — Credit Rating and Financial Key Figures
CVR number: 40932062
Skomagerbakken 82, 9260 Gistrup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 004.22 | 1 102.44 | 1 411.41 | 1 469.48 |
| Employee benefit expenses | - 640.97 | - 683.48 | - 576.38 | - 936.01 |
| Total depreciation | - 269.39 | - 269.39 | - 299.73 | - 299.73 |
| EBIT | 93.86 | 149.57 | 535.29 | 233.73 |
| Other financial income | 1.05 | 22.79 | ||
| Other financial expenses | -74.80 | -63.26 | -55.42 | -83.36 |
| Pre-tax profit | 19.06 | 86.31 | 480.93 | 173.16 |
| Income taxes | -11.88 | -19.76 | - 106.52 | -39.54 |
| Net earnings | 7.18 | 66.55 | 374.40 | 133.62 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 1 508.57 | 1 257.14 | 1 005.72 | 754.29 |
| Intangible assets total | 1 508.57 | 1 257.14 | 1 005.72 | 754.29 |
| Buildings | 71.84 | 53.88 | 157.30 | 109.00 |
| Tangible assets total | 71.84 | 53.88 | 157.30 | 109.00 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 213.90 | 393.99 | 489.43 | 540.82 |
| Current amounts owed by group member comp. | 444.50 | 596.27 | ||
| Prepayments and accrued income | 85.29 | 64.66 | 30.67 | 10.22 |
| Current other receivables | 10.89 | 64.19 | ||
| Current deferred tax assets | 9.07 | |||
| Short term receivables total | 310.07 | 522.84 | 964.60 | 1 156.38 |
| Cash and bank deposits | 53.55 | 2.49 | ||
| Cash and cash equivalents | 53.55 | 2.49 | ||
| Balance sheet total (assets) | 1 944.03 | 1 836.36 | 2 127.62 | 2 019.66 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 300.00 | |||
| Retained earnings | 7.18 | 73.73 | 148.13 | |
| Profit of the financial year | 7.18 | 66.55 | 374.40 | 133.62 |
| Shareholders equity total | 47.18 | 113.73 | 488.13 | 621.75 |
| Non-current loans from credit institutions | 1 138.03 | 607.23 | 798.37 | 679.27 |
| Non-current liabilities total | 1 138.03 | 607.23 | 798.37 | 679.27 |
| Current loans from credit institutions | 129.00 | 130.00 | 209.74 | 203.42 |
| Current trade creditors | 138.84 | 160.49 | 251.94 | 316.68 |
| Current owed to participating | 26.00 | |||
| Current owed to group member | 359.49 | 671.35 | 172.86 | 39.70 |
| Short-term deferred tax liabilities | 11.88 | 19.76 | 106.52 | 48.62 |
| Other non-interest bearing current liabilities | 119.60 | 133.80 | 74.05 | 110.21 |
| Current liabilities total | 758.82 | 1 115.40 | 841.11 | 718.64 |
| Balance sheet total (liabilities) | 1 944.03 | 1 836.36 | 2 127.62 | 2 019.66 |
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.