Supermarked Holbæk ApS
CVR number: 31607027
Smedelundsgade 24-26, 4300 Holbæk
kim.andersen@meny.dk
tel: 59443896
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 645.55 | 8 806.85 | 11 170.96 | 10 248.13 | 11 099.78 |
| Employee benefit expenses | -7 897.02 | -8 329.48 | -9 140.56 | -9 130.02 | -8 913.47 |
| Total depreciation | -14.50 | -35.68 | -47.88 | -63.73 | - 112.64 |
| EBIT | 734.03 | 441.69 | 1 982.52 | 1 054.38 | 2 073.66 |
| Other financial income | 6.60 | 6.71 | 7.03 | 6.79 | 8.21 |
| Other financial expenses | - 184.91 | - 334.39 | - 223.58 | - 146.45 | - 158.68 |
| Pre-tax profit | 555.73 | 114.01 | 1 765.96 | 914.71 | 1 923.20 |
| Income taxes | - 112.56 | -36.01 | - 389.56 | - 190.18 | - 429.00 |
| Net earnings | 443.16 | 78.00 | 1 376.40 | 724.53 | 1 494.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 24.62 | 168.13 | 120.25 | 386.28 | 430.07 |
| Tangible assets total | 24.62 | 168.13 | 120.25 | 386.28 | 430.07 |
| Other receivables | 2 111.18 | 2 137.13 | 2 190.73 | ||
| Investments total | 2 111.18 | 2 137.13 | 2 190.73 | ||
| Non-current loans receivable | 46.50 | ||||
| Non-current other receivables | 2 201.68 | 2 232.05 | 150.00 | 150.00 | 150.00 |
| Long term receivables total | 2 248.18 | 2 232.05 | 150.00 | 150.00 | 150.00 |
| Finished products/goods | 3 221.74 | 3 853.10 | 3 781.65 | 3 943.65 | 3 362.10 |
| Inventories total | 3 221.74 | 3 853.10 | 3 781.65 | 3 943.65 | 3 362.10 |
| Current trade debtors | 292.30 | 240.30 | 459.59 | 383.75 | 436.62 |
| Current amounts owed by group member comp. | 276.20 | 277.12 | 290.08 | 271.33 | 348.28 |
| Prepayments and accrued income | 83.39 | 70.60 | 120.15 | 106.95 | 120.37 |
| Current other receivables | 670.41 | 575.57 | 494.42 | 479.06 | 510.22 |
| Short term receivables total | 1 322.30 | 1 163.59 | 1 364.24 | 1 241.09 | 1 415.49 |
| Cash and bank deposits | 1 046.85 | 1 494.49 | 1 504.46 | 979.65 | 2 862.73 |
| Cash and cash equivalents | 1 046.85 | 1 494.49 | 1 504.46 | 979.65 | 2 862.73 |
| Balance sheet total (assets) | 7 863.70 | 8 911.35 | 9 031.78 | 8 837.80 | 10 411.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 150.00 | 117.80 | 140.00 | ||
| Retained earnings | 292.82 | 735.98 | 663.98 | 1 922.58 | 2 507.11 |
| Profit of the financial year | 443.16 | 78.00 | 1 376.40 | 724.53 | 1 494.20 |
| Shareholders equity total | 985.98 | 1 063.98 | 2 440.38 | 3 014.91 | 4 391.31 |
| Provisions | 9.40 | 6.87 | 8.92 | 9.02 | 17.27 |
| Non-current other liabilities | 53.67 | 570.30 | 426.75 | ||
| Non-current liabilities total | 53.67 | 570.30 | 426.75 | ||
| Current loans from credit institutions | 2 000.00 | 2 000.00 | 1 035.27 | 1 035.27 | 1 035.27 |
| Current trade creditors | 3 344.18 | 3 399.41 | 3 335.21 | 3 156.19 | 3 082.02 |
| Short-term deferred tax liabilities | 103.16 | 127.88 | 422.62 | 567.59 | 586.58 |
| Other non-interest bearing current liabilities | 1 367.31 | 1 742.91 | 1 362.63 | 925.74 | 1 137.71 |
| Accruals and deferred income | 129.09 | 160.96 | |||
| Current liabilities total | 6 814.65 | 7 270.20 | 6 155.72 | 5 813.86 | 6 002.53 |
| Balance sheet total (liabilities) | 7 863.70 | 8 911.35 | 9 031.78 | 8 837.80 | 10 411.12 |
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.