EBI HOLDING ApS
CVR number: 27212611
Slotsbakken 2, 6400 Sønderborg
ebr@alspoint.dk
tel: 20485601
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 242.33 | - 121.90 | - 229.99 | -96.35 | - 124.00 |
| Employee benefit expenses | -60.38 | - 110.82 | -81.03 | -0.09 | |
| EBIT | - 302.71 | - 232.72 | - 311.02 | -96.44 | - 124.00 |
| Other financial income | 925.33 | 158.32 | 1 046.31 | 211.29 | 294.60 |
| Other financial expenses | -17 600.82 | -21 866.05 | -14 051.70 | -9 641.83 | -9 041.66 |
| Net income from associates (fin.) | -1 608.71 | 861.56 | 853.45 | 821.45 | |
| Pre-tax profit | -18 586.90 | -21 078.89 | -12 462.96 | -8 705.53 | -8 871.05 |
| Income taxes | -26.21 | 42.19 | - 129.08 | 45.40 | -18.40 |
| Net earnings | -18 613.11 | -21 036.70 | -12 592.05 | -8 660.13 | -8 889.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 12 985.20 | 2 600.08 | 2 453.53 | 6 890.54 | |
| Investments total | 12 985.20 | 2 600.08 | 2 453.53 | 6 890.54 | |
| Non-current loans receivable | 8 426.32 | 8 076.72 | |||
| Non-current other receivables | 16 382.99 | 12 579.00 | 3 544.86 | ||
| Long term receivables total | 24 809.31 | 20 655.72 | 3 544.86 | ||
| Inventories total | |||||
| Current other receivables | 20 164.03 | 8 392.58 | 17 108.84 | 14 047.95 | 7 274.23 |
| Current deferred tax assets | 636.51 | 657.56 | 521.82 | 543.22 | 523.00 |
| Short term receivables total | 20 800.54 | 9 050.14 | 17 630.66 | 14 591.17 | 7 797.22 |
| Other current investments | 2 803.46 | 3 055.48 | 502.18 | 420.64 | |
| Cash and bank deposits | 285.86 | 188.56 | 11.85 | 34.34 | 100.00 |
| Cash and cash equivalents | 3 089.32 | 3 244.05 | 514.03 | 34.34 | 520.65 |
| Balance sheet total (assets) | 61 684.38 | 35 549.98 | 24 143.09 | 21 516.05 | 8 317.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | ||||
| Other reserves | 2 676.02 | 3 537.58 | 2 391.03 | 11 193.60 | |
| Retained earnings | 67 123.85 | 47 649.18 | 27 759.03 | 10 729.97 | 13 263.44 |
| Profit of the financial year | -18 613.11 | -21 036.70 | -12 592.05 | -8 660.13 | -8 889.45 |
| Shareholders equity total | 51 367.06 | 30 275.06 | 17 683.01 | 13 388.44 | 4 498.99 |
| Non-current deferred tax liabilities | 447.00 | ||||
| Non-current liabilities total | 447.00 | ||||
| Current loans from credit institutions | 10 293.40 | 5 135.07 | 3 861.74 | 2 985.91 | 0.68 |
| Current trade creditors | 20.00 | 69.67 | 36.08 | 38.04 | 37.00 |
| Current owed to participating | 3.92 | 50.93 | 227.27 | 1 582.72 | 971.22 |
| Other non-interest bearing current liabilities | 19.25 | 2 334.98 | 3 073.94 | 2 809.98 | |
| Current liabilities total | 10 317.32 | 5 274.93 | 6 460.08 | 7 680.61 | 3 818.89 |
| Balance sheet total (liabilities) | 61 684.38 | 35 549.98 | 24 143.09 | 21 516.05 | 8 317.87 |
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.