GL. HOLTEGAARD - BREDA FONDEN FONDEN FOR MALERINDEN EBBA BREDA'SKUNST OG GL. HOLTEGAARD — Credit Rating and Financial Key Figures
CVR number: 89155711
Attemosevej 170, Gl Holte 2840 Holte
gl-holtegaard@rudersdal.dk
tel: 46115888
www.glholtegaard.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 918.59 | 3 566.99 | 4 764.77 | 4 046.10 | 6 282.76 |
| Other operating income | 191.81 | ||||
| Costs of manufacturing | - 165.69 | - 155.28 | - 164.72 | - 247.74 | - 463.48 |
| External services | -3 190.16 | -3 193.90 | -5 223.92 | -3 901.62 | -5 025.45 |
| Gross profit | - 437.25 | 217.81 | - 432.06 | - 103.27 | 793.83 |
| Employee benefit expenses | -3 789.73 | -3 907.64 | -3 773.40 | -4 466.02 | -4 500.41 |
| Total depreciation | - 238.45 | - 233.53 | - 233.53 | - 233.53 | - 231.91 |
| EBIT | -4 465.43 | -3 923.36 | -4 438.99 | -4 802.81 | -3 938.48 |
| Other financial income | 35.47 | 29.46 | 31.74 | 22.82 | 112.92 |
| Other financial expenses | - 204.41 | - 105.66 | - 181.75 | - 327.68 | - 604.91 |
| Pre-tax profit | -4 634.38 | -3 999.56 | -4 589.01 | -5 107.67 | -4 430.47 |
| Income taxes | 845.31 | ||||
| Net earnings | -3 789.07 | -3 999.56 | -4 589.01 | -5 107.67 | -4 430.47 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 20 177.88 | 19 944.36 | 19 710.83 | 19 477.31 | 19 245.40 |
| Tangible assets total | 20 177.88 | 19 944.36 | 19 710.83 | 19 477.31 | 19 245.40 |
| Investments total | |||||
| Non-current loans receivable | 5 468.95 | 5 236.89 | 4 613.77 | 2 713.67 | 2 798.43 |
| Long term receivables total | 5 468.95 | 5 236.89 | 4 613.77 | 2 713.67 | 2 798.43 |
| Inventories total | |||||
| Current other receivables | 96.61 | 154.15 | 138.07 | 164.52 | 151.14 |
| Short term receivables total | 96.61 | 154.15 | 138.07 | 164.52 | 151.14 |
| Cash and bank deposits | 296.68 | 984.40 | 773.78 | 1 961.85 | 1 384.30 |
| Cash and cash equivalents | 296.68 | 984.40 | 773.78 | 1 961.85 | 1 384.30 |
| Balance sheet total (assets) | 26 040.12 | 26 319.80 | 25 236.45 | 24 317.35 | 23 579.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Asset revaluation reserve | 14 000.00 | 14 000.00 | 14 000.00 | 14 000.00 | 14 000.00 |
| Retained earnings | 1 500.28 | -2 288.79 | -6 288.35 | -10 877.36 | -15 985.02 |
| Profit of the financial year | -3 789.07 | -3 999.56 | -4 589.01 | -5 107.67 | -4 430.47 |
| Shareholders equity total | 13 711.21 | 9 711.65 | 5 122.64 | 14.98 | -4 415.49 |
| Non-current other liabilities | 11 200.00 | 15 000.00 | |||
| Non-current deferred tax liabilities | 18 760.33 | 22 560.33 | 26 360.33 | ||
| Non-current liabilities total | 11 200.00 | 15 000.00 | 18 760.33 | 22 560.33 | 26 360.33 |
| Other non-interest bearing current liabilities | 767.62 | 1 192.30 | 1 059.87 | 1 204.76 | 1 316.81 |
| Accruals and deferred income | 361.29 | 415.85 | 293.62 | 537.29 | 317.63 |
| Current liabilities total | 1 128.91 | 1 608.15 | 1 353.48 | 1 742.05 | 1 634.43 |
| Balance sheet total (liabilities) | 26 040.12 | 26 319.80 | 25 236.45 | 24 317.35 | 23 579.27 |
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.