JOHNNY BERG OLSEN HOLDING ApS
CVR number: 28313705
Tranekærvej 6, 2665 Vallensbæk Strand
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | - 101.38 | -71.54 | -33.31 | -51.72 |
EBIT | - 101.38 | -71.54 | -33.31 | -51.72 |
Other financial income | 1 376.32 | 1 358.44 | 791.96 | 782.94 |
Other financial expenses | -37.22 | -45.80 | -1 438.85 | -7.70 |
Pre-tax profit | 1 237.72 | 1 241.10 | - 680.20 | 723.52 |
Income taxes | - 273.68 | - 273.13 | 149.27 | - 158.93 |
Net earnings | 964.04 | 967.97 | - 530.92 | 564.59 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Holdings in group member companies | 1 983.28 | 1 983.28 | 1 983.28 | 1 983.28 |
Investments total | 1 983.28 | 1 983.28 | 1 983.28 | 1 983.28 |
Long term receivables total | ||||
Inventories total | ||||
Current amounts owed by group member comp. | 1 549.72 | 2 119.99 | 3 879.39 | 4 851.28 |
Current other receivables | 0.21 | 2.74 | 2.74 | |
Current deferred tax assets | 318.39 | 210.96 | ||
Short term receivables total | 1 549.93 | 2 119.99 | 4 200.52 | 5 064.98 |
Other current investments | 9 521.71 | 7 261.34 | 3 720.86 | 4 128.20 |
Cash and bank deposits | 88.37 | 712.63 | 1 227.20 | 247.99 |
Cash and cash equivalents | 9 610.09 | 7 973.98 | 4 948.06 | 4 376.19 |
Balance sheet total (assets) | 13 143.30 | 12 077.25 | 11 131.87 | 11 424.46 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 500.00 | |||
Retained earnings | 8 796.97 | 9 761.01 | 10 728.99 | 10 198.06 |
Profit of the financial year | 964.04 | 967.97 | - 530.92 | 564.59 |
Shareholders equity total | 10 386.01 | 10 853.99 | 10 323.06 | 10 887.64 |
Non-current liabilities total | ||||
Current loans from credit institutions | 976.60 | 976.60 | 547.72 | 508.81 |
Short-term deferred tax liabilities | 229.74 | 222.93 | 211.71 | 9.66 |
Other non-interest bearing current liabilities | 1 550.95 | 23.74 | 49.37 | 18.35 |
Current liabilities total | 2 757.29 | 1 223.26 | 808.81 | 536.81 |
Balance sheet total (liabilities) | 13 143.30 | 12 077.25 | 11 131.87 | 11 424.46 |
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.