Carcare by Oxholm ApS — Credit Rating and Financial Key Figures
CVR number: 41251743
Wittrupvej 1, 7120 Vejle Øst
heindorf@gmail.com
carcarebyoxholm.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 370.85 | 270.62 | 404.17 | 327.02 |
| Employee benefit expenses | - 199.99 | - 163.76 | - 248.55 | - 273.68 |
| Total depreciation | - 161.25 | - 197.37 | - 211.31 | - 146.87 |
| EBIT | 9.61 | -90.51 | -55.69 | -93.54 |
| Other financial expenses | -5.92 | -7.41 | -8.29 | -4.78 |
| Pre-tax profit | 3.69 | -97.92 | -63.98 | -98.32 |
| Income taxes | -1.89 | 19.92 | 9.00 | 16.07 |
| Net earnings | 1.80 | -78.00 | -54.98 | -82.25 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 551.00 | 522.00 | 464.00 | 406.00 |
| Intangible assets total | 551.00 | 522.00 | 464.00 | 406.00 |
| Buildings | 36.00 | 27.00 | 18.00 | |
| Machinery and equipment | 122.02 | 93.95 | 64.87 | 40.19 |
| Tangible assets total | 122.02 | 129.95 | 91.87 | 58.19 |
| Other receivables | 83.64 | 92.63 | 92.63 | 96.59 |
| Investments total | 83.64 | 92.63 | 92.63 | 96.59 |
| Long term receivables total | ||||
| Finished products/goods | 34.20 | 43.00 | 52.00 | 49.00 |
| Inventories total | 34.20 | 43.00 | 52.00 | 49.00 |
| Current trade debtors | 129.70 | 150.11 | 173.14 | 92.47 |
| Current other receivables | 63.21 | 52.11 | 20.37 | 4.33 |
| Short term receivables total | 192.91 | 202.22 | 193.50 | 96.79 |
| Cash and bank deposits | 271.81 | 37.01 | 83.94 | 61.07 |
| Cash and cash equivalents | 271.81 | 37.01 | 83.94 | 61.07 |
| Balance sheet total (assets) | 1 255.58 | 1 026.81 | 977.95 | 767.64 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 80.00 | 80.00 |
| Share premium account | 545.37 | 469.17 | ||
| Retained earnings | 78.00 | 469.17 | 414.19 | |
| Profit of the financial year | 1.80 | -78.00 | -54.98 | -82.25 |
| Shareholders equity total | 587.17 | 509.17 | 494.19 | 411.94 |
| Provisions | 142.00 | 123.00 | 105.00 | 89.50 |
| Non-current liabilities total | ||||
| Current trade creditors | 48.14 | 17.58 | 9.20 | |
| Current owed to participating | 90.25 | 264.27 | 331.93 | 178.42 |
| Other non-interest bearing current liabilities | 388.03 | 112.78 | 37.63 | 87.79 |
| Current liabilities total | 526.41 | 394.64 | 378.76 | 266.21 |
| Balance sheet total (liabilities) | 1 255.58 | 1 026.81 | 977.95 | 767.64 |
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.