Autohuset Ishøj ApS — Credit Rating and Financial Key Figures
CVR number: 40179704
Brogrenen 1, 2635 Ishøj
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 938.79 | ||||
| Purchases during the financial year | - 114.34 | ||||
| Costs of manufacturing | - 865.87 | ||||
| External services | - 232.50 | ||||
| Gross profit | 471.05 | 258.28 | 506.35 | 693.65 | 1 558.31 |
| Costs of management | - 167.77 | ||||
| Wages and salaries | -1 117.37 | ||||
| Social security expenses | -29.02 | ||||
| Employee benefit expenses | -75.00 | -64.13 | - 899.19 | ||
| Other operating expenses | -72.74 | ||||
| Total depreciation | -56.00 | -56.00 | - 108.46 | - 152.55 | - 109.03 |
| EBIT | 267.30 | 202.28 | 333.76 | - 358.09 | 302.89 |
| Other financial income | 0.15 | ||||
| Other financial expenses | - 301.06 | - 177.91 | -40.22 | -34.96 | -97.24 |
| Pre-tax profit | -33.75 | 24.36 | 293.54 | - 393.05 | 205.79 |
| Income taxes | -4.87 | -51.41 | |||
| Net earnings | -33.75 | 19.50 | 242.13 | - 393.05 | 205.79 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 344.00 | 4 288.00 | 4 232.00 | 4 295.75 | 4 226.70 |
| Machinery and equipment | 658.36 | 606.76 | 566.78 | ||
| Tangible assets total | 4 344.00 | 4 288.00 | 4 890.36 | 4 902.51 | 4 793.48 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 361.28 | 361.28 | 161.28 | ||
| Inventories total | 361.28 | 361.28 | 161.28 | ||
| Current trade debtors | 8.75 | 8.33 | 130.26 | ||
| Current amounts owed by group member comp. | 11.03 | ||||
| Current other receivables | 73.00 | 73.00 | 21.79 | 21.79 | 132.28 |
| Short term receivables total | 73.00 | 73.00 | 30.54 | 30.12 | 273.57 |
| Cash and bank deposits | 123.96 | 153.43 | 147.41 | 240.31 | 364.42 |
| Cash and cash equivalents | 123.96 | 153.43 | 147.41 | 240.31 | 364.42 |
| Balance sheet total (assets) | 4 540.96 | 4 514.43 | 5 429.59 | 5 534.21 | 5 592.74 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 227.87 | - 165.18 | |||
| Retained earnings | -33.75 | -14.26 | |||
| Profit of the financial year | -33.75 | 19.50 | 242.13 | - 393.05 | 205.79 |
| Shareholders equity total | 16.25 | 35.74 | 277.87 | - 115.18 | 90.62 |
| Non-current loans from credit institutions | 2 397.60 | ||||
| Non-current liabilities total | 2 397.60 | ||||
| Current loans from credit institutions | 2 243.41 | 2 055.67 | 2 366.98 | 2 243.97 | |
| Current trade creditors | 15.00 | 15.00 | 68.72 | 70.24 | 103.89 |
| Current owed to participating | 2 021.87 | 2 116.87 | 2 926.09 | 3 061.62 | 2 918.05 |
| Current owed to group member | 4.87 | 4.87 | |||
| Short-term deferred tax liabilities | 4.87 | 51.41 | 51.41 | 51.41 | |
| Other non-interest bearing current liabilities | 90.24 | 98.55 | 44.96 | 94.27 | 184.79 |
| Current liabilities total | 2 127.11 | 4 478.68 | 5 151.72 | 5 649.39 | 5 502.12 |
| Balance sheet total (liabilities) | 4 540.96 | 4 514.43 | 5 429.59 | 5 534.21 | 5 592.74 |
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.