EMIL Retail Holding ApS
CVR number: 42401102
Kongens Nytorv 13, 1050 København K
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Other operating income | 3 470.00 | 3 490.00 | 5 848.00 |
| External services | -23 323.00 | -20 883.00 | -5 234.00 |
| Gross profit | -19 853.00 | -17 393.00 | 614.00 |
| Employee benefit expenses | -3 428.00 | -3 378.00 | -6 766.00 |
| Total depreciation | -28 250.00 | ||
| EBIT | -23 281.00 | -20 771.00 | -34 402.00 |
| Other financial income | 2.00 | 41.00 | 58.00 |
| Other financial expenses | - 297.00 | -6 571.00 | -50 071.00 |
| Net income from associates (fin.) | 12 865.00 | -5 051.00 | 91 241.00 |
| Pre-tax profit | -10 711.00 | -32 352.00 | 6 826.00 |
| Income taxes | 122.00 | 1 775.00 | 3 324.00 |
| Net earnings | -10 589.00 | -30 577.00 | 10 150.00 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 1 097 208.00 | 2 403 166.00 | 2 460 808.00 |
| Investments total | 1 097 208.00 | 2 403 166.00 | 2 460 808.00 |
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 12 696.00 | 1 852.00 | |
| Current other receivables | 9 233.00 | 17 452.00 | |
| Current deferred tax assets | 122.00 | 1 775.00 | 3 324.00 |
| Short term receivables total | 22 051.00 | 19 227.00 | 5 176.00 |
| Cash and bank deposits | 1 389.00 | 4 269.00 | |
| Cash and cash equivalents | 1 389.00 | 4 269.00 | |
| Balance sheet total (assets) | 1 119 259.00 | 2 423 782.00 | 2 470 253.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Asset revaluation reserve | 2 010.00 | ||
| Other reserves | 12 865.00 | 25 698.00 | |
| Retained earnings | 1 033 135.00 | 1 460 101.00 | 1 543 721.00 |
| Profit of the financial year | -10 589.00 | -30 577.00 | 10 150.00 |
| Shareholders equity total | 1 035 451.00 | 1 431 574.00 | 1 579 609.00 |
| Provisions | 59 668.00 | ||
| Capital loans | 397 754.00 | 448 697.00 | |
| Non-current owed to group member | 544 680.00 | 408 330.00 | |
| Non-current liabilities total | 942 434.00 | 857 027.00 | |
| Current trade creditors | 89.00 | ||
| Current owed to group member | 23 718.00 | 27 239.00 | |
| Other non-interest bearing current liabilities | 422.00 | 22 535.00 | 33 528.00 |
| Current liabilities total | 24 140.00 | 49 774.00 | 33 617.00 |
| Balance sheet total (liabilities) | 1 119 259.00 | 2 423 782.00 | 2 470 253.00 |
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.