SØREN A. OVERGAARD HOLDING ApS
CVR number: 30727061
Niels Andersens Vej 53, 2900 Hellerup
sa@overgaard.it
tel: 28111761
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 410.44 | - 349.28 | - 342.86 | - 365.93 | - 344.28 |
| Employee benefit expenses | - 798.62 | - 833.89 | -58.02 | ||
| Other operating expenses | - 148.20 | ||||
| Total depreciation | -9.95 | -8.34 | -8.34 | -8.34 | -6.33 |
| EBIT | -1 367.21 | -1 191.50 | - 409.22 | - 374.27 | - 350.61 |
| Other financial income | 17 857.25 | 19 223.96 | 23 430.40 | 4 864.31 | 11 434.74 |
| Other financial expenses | -6 364.76 | -14 360.03 | -12 181.93 | -14 092.58 | -3 856.59 |
| Net income from associates (fin.) | 5 250.00 | 1 691.43 | |||
| Pre-tax profit | 15 375.28 | 3 672.43 | 10 839.24 | -7 911.11 | 7 227.54 |
| Income taxes | -1 301.61 | - 824.62 | -2 435.68 | 1 987.94 | -1 566.96 |
| Net earnings | 14 073.67 | 2 847.82 | 8 403.56 | -5 923.17 | 5 660.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 32.22 | 23.88 | 15.54 | 7.20 | 0.87 |
| Tangible assets total | 32.22 | 23.88 | 15.54 | 7.20 | 0.87 |
| Holdings in group member companies | 44.50 | 44.50 | 44.50 | 4 502.41 | 6 702.41 |
| Investments total | 44.50 | 44.50 | 44.50 | 4 502.41 | 6 702.41 |
| Non-curr. owed by group member comp. | 6 424.47 | 6 498.43 | |||
| Long term receivables total | 6 424.47 | 6 498.43 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 56.63 | ||||
| Prepayments and accrued income | 0.96 | 2.95 | 51.12 | ||
| Current other receivables | 231.47 | 196.88 | 76.01 | 57.06 | 1 065.89 |
| Current deferred tax assets | 2 526.76 | 1 112.04 | |||
| Short term receivables total | 232.43 | 199.84 | 76.01 | 2 583.82 | 2 285.69 |
| Other current investments | 67 246.72 | 68 398.36 | 76 861.58 | 61 141.60 | 59 534.46 |
| Cash and bank deposits | 7 662.94 | 1 856.90 | 1 092.37 | 8 363.50 | 11 988.46 |
| Cash and cash equivalents | 74 909.66 | 70 255.26 | 77 953.95 | 69 505.10 | 71 522.92 |
| Balance sheet total (assets) | 75 218.81 | 76 947.95 | 84 588.43 | 76 598.53 | 80 511.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 700.00 | 1 000.00 | 114.40 | 1 800.00 | 122.00 |
| Retained earnings | 58 146.05 | 71 219.72 | 73 953.14 | 80 556.70 | 74 511.53 |
| Profit of the financial year | 14 073.67 | 2 847.82 | 8 403.56 | -5 923.17 | 5 660.58 |
| Shareholders equity total | 74 044.72 | 75 192.54 | 82 596.10 | 76 558.53 | 80 419.11 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.01 | ||||
| Current trade creditors | 40.76 | 40.00 | 40.00 | 40.00 | 90.00 |
| Short-term deferred tax liabilities | 1 099.34 | 426.42 | 1 911.93 | ||
| Other non-interest bearing current liabilities | 33.98 | 788.84 | 40.40 | 2.78 | |
| Accruals and deferred income | 500.14 | ||||
| Current liabilities total | 1 174.08 | 1 755.41 | 1 992.33 | 40.00 | 92.78 |
| Balance sheet total (liabilities) | 75 218.81 | 76 947.95 | 84 588.43 | 76 598.53 | 80 511.89 |
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.