HOLDINGSELSKABET ARB ApS — Credit Rating and Financial Key Figures
CVR number: 25374649
Nørretorv 2, 4100 Ringsted
410@edc.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 37.64 | -60.65 | 247.92 | 20.26 | 321.36 |
Employee benefit expenses | -1 295.45 | -1 127.56 | - 743.75 | - 441.50 | - 611.29 |
Other operating expenses | -21.00 | ||||
Total depreciation | -16.95 | -16.95 | -16.95 | -16.95 | -16.95 |
EBIT | -1 274.76 | -1 226.15 | - 512.77 | - 438.19 | - 306.88 |
Other financial income | 1 408.54 | 408.75 | 848.53 | 1 427.22 | 1 077.09 |
Other financial expenses | - 100.31 | - 311.62 | - 382.94 | - 912.34 | - 412.73 |
Reduction non-current investment assets | - 776.26 | -10.00 | |||
Income from other inv. held as non-curr. assets | 52.52 | 41.27 | 296.96 | 1 386.32 | - 222.56 |
Net income from associates (fin.) | 1 823.37 | 4 538.56 | 5 868.11 | 1 625.61 | 2 686.91 |
Pre-tax profit | 1 133.09 | 3 450.81 | 6 117.89 | 3 088.63 | 2 811.83 |
Income taxes | 5.28 | 26.16 | - 164.02 | 80.42 | 60.15 |
Net earnings | 1 138.37 | 3 476.97 | 5 953.87 | 3 169.04 | 2 871.98 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 1 107.31 | 1 090.36 | 1 073.42 | 1 056.47 | 1 039.53 |
Tangible assets total | 1 107.31 | 1 090.36 | 1 073.42 | 1 056.47 | 1 039.53 |
Holdings in group member companies | 968.93 | 2 132.69 | 1 741.87 | 325.26 | 620.39 |
Participating interests | 5 473.37 | 7 547.60 | 10 648.35 | 7 677.41 | 9 413.68 |
Investments total | 6 442.30 | 9 680.29 | 12 390.22 | 8 002.67 | 10 034.08 |
Non-curr. owed by particip. interest comp. | 607.39 | 584.18 | |||
Non-current loans receivable | 5 583.28 | 5 601.24 | 7 924.10 | 13 853.20 | 14 604.02 |
Non-current other receivables | 597.14 | ||||
Long term receivables total | 5 583.28 | 5 601.24 | 8 521.24 | 14 460.59 | 15 188.21 |
Inventories total | |||||
Current trade debtors | 96.69 | ||||
Current amounts owed by group member comp. | 746.97 | 37.00 | 349.31 | 684.90 | |
Current owed by particip. interest comp. | 2 262.92 | 2 452.64 | 2 602.53 | 4 324.79 | 3 502.91 |
Prepayments and accrued income | 0.82 | 0.85 | |||
Current other receivables | 417.91 | 718.43 | 632.48 | 164.92 | 214.63 |
Current deferred tax assets | 537.33 | 847.99 | 388.55 | 190.19 | 298.90 |
Short term receivables total | 4 061.81 | 4 056.06 | 3 972.87 | 5 365.62 | 4 017.29 |
Other current investments | 1 350.61 | 1 238.16 | 1 589.84 | 1 496.26 | 1 692.18 |
Cash and bank deposits | 464.40 | 1 066.41 | 495.20 | 139.71 | 6.44 |
Cash and cash equivalents | 1 815.01 | 2 304.58 | 2 085.04 | 1 635.97 | 1 698.63 |
Balance sheet total (assets) | 19 009.71 | 22 732.54 | 28 042.79 | 30 521.32 | 31 977.72 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 200.00 | 300.00 | 1 350.00 | 1 700.00 | 500.00 |
Other reserves | 450.20 | 3 674.86 | 6 389.79 | 1 086.24 | 3 039.53 |
Retained earnings | 14 521.77 | 12 135.48 | 11 547.52 | 21 104.94 | 21 804.02 |
Profit of the financial year | 1 138.37 | 3 476.97 | 5 953.87 | 3 169.04 | 2 871.98 |
Shareholders equity total | 16 435.34 | 19 712.31 | 25 366.18 | 27 185.22 | 28 340.53 |
Provisions | 28.97 | ||||
Non-current loans from credit institutions | 986.00 | 986.00 | 986.00 | 986.00 | 986.00 |
Non-current other liabilities | 1 000.00 | ||||
Non-current deferred tax liabilities | 2 000.00 | 700.00 | |||
Non-current liabilities total | 986.00 | 986.00 | 1 986.00 | 2 986.00 | 1 686.00 |
Current loans from credit institutions | 1 514.00 | ||||
Current trade creditors | 23.13 | 23.13 | 23.13 | 23.13 | 23.13 |
Current owed to participating | 250.00 | 50.00 | |||
Current owed to group member | 1 083.20 | 1 704.06 | 200.00 | ||
Other non-interest bearing current liabilities | 232.04 | 257.04 | 667.48 | 297.99 | 214.06 |
Current liabilities total | 1 588.37 | 2 034.23 | 690.60 | 321.12 | 1 951.19 |
Balance sheet total (liabilities) | 19 009.71 | 22 732.54 | 28 042.79 | 30 521.32 | 31 977.72 |
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.