SALVITA HOLDING ApS
CVR number: 35396330
Dalstrøget 107, 2870 Dyssegård
tue@salvita.dk
tel: 31336570
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.96 | -7.49 | -6.67 | -6.39 | -6.32 |
| EBIT | -6.96 | -7.49 | -6.67 | -6.39 | -6.32 |
| Other financial income | 11.59 | 16.31 | |||
| Other financial expenses | -2.70 | -8.16 | -4.69 | -1.22 | -0.71 |
| Net income from associates (fin.) | 126.00 | 120.00 | 100.00 | ||
| Pre-tax profit | -9.60 | 121.94 | 124.95 | 92.39 | -7.03 |
| Income taxes | 1.54 | 0.85 | -1.57 | 1.44 | 1.41 |
| Net earnings | -8.05 | 122.79 | 123.39 | 93.83 | -5.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 80.00 | 81.00 | 81.00 | 81.00 | 81.00 |
| Investments total | 80.00 | 81.00 | 81.00 | 81.00 | 81.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.05 | 67.47 | 0.00 | ||
| Current deferred tax assets | 4.95 | 50.56 | 10.95 | 19.31 | 49.13 |
| Short term receivables total | 6.00 | 50.56 | 78.42 | 19.31 | 49.13 |
| Other current investments | 144.05 | 3.68 | |||
| Cash and bank deposits | 18.50 | 149.24 | 6.46 | 9.50 | 11.96 |
| Cash and cash equivalents | 18.50 | 293.29 | 10.14 | 9.50 | 11.96 |
| Balance sheet total (assets) | 104.50 | 424.85 | 169.56 | 109.82 | 142.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | ||||
| Retained earnings | 5.78 | - 112.88 | - 103.09 | -94.10 | -0.27 |
| Profit of the financial year | -8.05 | 122.79 | 123.39 | 93.83 | -5.61 |
| Shareholders equity total | 77.73 | 200.51 | 100.30 | 79.73 | 74.12 |
| Non-current deferred tax liabilities | 3.40 | 49.17 | 5.74 | 13.43 | 24.94 |
| Non-current liabilities total | 3.40 | 49.17 | 5.74 | 13.43 | 24.94 |
| Current owed to group member | 6.91 | ||||
| Short-term deferred tax liabilities | 10.21 | 57.27 | 10.40 | 36.78 | |
| Other non-interest bearing current liabilities | 6.25 | 175.16 | 6.25 | 6.25 | 6.25 |
| Current liabilities total | 23.37 | 175.16 | 63.52 | 16.66 | 43.03 |
| Balance sheet total (liabilities) | 104.50 | 424.85 | 169.56 | 109.82 | 142.09 |
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.