UJ MED HOLDING ApS
CVR number: 26611180
Rudbæksbanke 15, Strib 5500 Middelfart
tel: 35102611
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7.14 | 195.56 | 297.26 | - 113.20 | - 470.39 |
| Employee benefit expenses | - 180.19 | - 124.74 | - 238.50 | ||
| Total depreciation | -63.22 | -63.51 | -70.14 | - 169.38 | -71.85 |
| EBIT | -56.08 | 132.05 | 46.93 | - 407.33 | - 780.74 |
| Other financial income | 937.72 | 3 171.97 | 8 023.51 | 1 032.82 | 5 332.60 |
| Other financial expenses | -1 215.99 | - 577.87 | - 148.30 | - 412.43 | - 161.85 |
| Net income from associates (fin.) | 1 957.38 | 83.83 | 27.80 | 101.03 | 358.77 |
| Pre-tax profit | 1 623.05 | 2 809.98 | 7 949.93 | 314.09 | 4 748.78 |
| Income taxes | 3.43 | - 621.55 | -1 759.63 | -47.54 | - 972.03 |
| Net earnings | 1 626.47 | 2 188.43 | 6 190.30 | 266.55 | 3 776.75 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 464.70 | 4 401.48 | 4 488.85 | 4 420.49 | 4 352.14 |
| Machinery and equipment | 17.21 | 13.71 | 10.21 | 6.71 | |
| Tangible assets total | 4 464.70 | 4 418.69 | 4 502.55 | 4 430.70 | 4 358.85 |
| Holdings in group member companies | 4 483.41 | 4 583.38 | 4 611.17 | 4 712.20 | 5 070.97 |
| Investments total | 4 483.41 | 4 583.38 | 4 611.17 | 4 712.20 | 5 070.97 |
| Non-current loans receivable | 1 465.00 | 1 465.00 | |||
| Long term receivables total | 1 465.00 | 1 465.00 | |||
| Inventories total | |||||
| Current trade debtors | 30.00 | 20.00 | 53.94 | ||
| Current amounts owed by group member comp. | 4 465.26 | 4 348.35 | 4 198.80 | 4 491.22 | 4 409.26 |
| Current other receivables | 10.00 | 29.34 | 58.76 | ||
| Current deferred tax assets | 749.32 | 180.94 | 178.82 | 179.59 | 180.36 |
| Short term receivables total | 5 244.58 | 4 549.29 | 4 441.56 | 4 700.15 | 4 648.39 |
| Other current investments | 34 113.58 | 40 922.52 | 47 213.49 | 47 261.91 | 48 044.16 |
| Cash and bank deposits | 2 151.26 | 116.88 | 1 475.62 | 3 483.82 | 6 234.99 |
| Cash and cash equivalents | 36 264.84 | 41 039.40 | 48 689.11 | 50 745.74 | 54 279.15 |
| Balance sheet total (assets) | 50 457.54 | 54 590.76 | 62 244.40 | 66 053.80 | 69 822.36 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.00 | 114.40 | 117.80 | ||
| Retained earnings | 46 547.77 | 48 174.24 | 50 252.67 | 56 328.57 | 56 477.32 |
| Profit of the financial year | 1 626.47 | 2 188.43 | 6 190.30 | 266.55 | 3 776.75 |
| Shareholders equity total | 48 299.24 | 50 487.67 | 56 677.97 | 56 834.53 | 60 496.87 |
| Non-current liabilities total | |||||
| Advances received | 5.00 | ||||
| Short-term deferred tax liabilities | 365.97 | 1 757.12 | 39.51 | 948.21 | |
| Other non-interest bearing current liabilities | 2 153.29 | 3 737.11 | 3 809.31 | 9 179.76 | 8 377.27 |
| Current liabilities total | 2 158.29 | 4 103.09 | 5 566.42 | 9 219.27 | 9 325.49 |
| Balance sheet total (liabilities) | 50 457.54 | 54 590.76 | 62 244.40 | 66 053.80 | 69 822.36 |
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.