Padkjær og Ærøbo Holding ApS — Credit Rating and Financial Key Figures
CVR number: 42824631
Jernbanegade 27, 6000 Kolding
ne@houseofinnovation.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | -13.75 | -21.82 | -6.66 |
EBIT | -13.75 | -21.82 | -6.66 |
Other financial income | 325.90 | 365.61 | |
Other financial expenses | -13.85 | -93.66 | -50.37 |
Net income from associates (fin.) | 724.47 | 6 136.83 | 1 005.18 |
Pre-tax profit | 696.87 | 6 347.25 | 1 313.76 |
Income taxes | 4.70 | -52.54 | -71.50 |
Net earnings | 701.56 | 6 294.71 | 1 242.26 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Holdings in group member companies | 17 184.81 | 11 016.34 | 11 230.36 |
Participating interests | 2 651.76 | 5 957.05 | 6 005.91 |
Investments total | 19 836.56 | 16 973.39 | 17 236.26 |
Long term receivables total | |||
Inventories total | |||
Current amounts owed by group member comp. | 1 016.62 | 1 465.92 | 1 281.00 |
Current owed by particip. interest comp. | 4 679.91 | 4 382.96 | |
Current other receivables | 101.82 | 119.43 | |
Current deferred tax assets | 665.83 | 286.14 | 202.44 |
Short term receivables total | 1 682.45 | 6 533.79 | 5 985.83 |
Other current investments | 499.06 | 740.11 | |
Cash and bank deposits | 517.96 | 62.60 | |
Cash and cash equivalents | 1 017.02 | 802.71 | |
Balance sheet total (assets) | 21 519.01 | 24 524.20 | 24 024.80 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 300.00 | ||
Other reserves | 724.47 | ||
Retained earnings | 12 806.63 | 14 232.66 | 20 227.36 |
Profit of the financial year | 701.56 | 6 294.71 | 1 242.26 |
Shareholders equity total | 14 272.66 | 20 567.36 | 21 809.63 |
Non-current liabilities total | |||
Current trade creditors | 7.50 | ||
Current owed to group member | 6 577.72 | 3 599.98 | 2 100.20 |
Short-term deferred tax liabilities | 661.13 | 338.69 | 103.94 |
Other non-interest bearing current liabilities | 18.17 | 11.03 | |
Current liabilities total | 7 246.35 | 3 956.84 | 2 215.17 |
Balance sheet total (liabilities) | 21 519.01 | 24 524.20 | 24 024.80 |
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.