HOSC HOLDING ApS
CVR number: 26387604
Dynamovej 11 C, 2860 Søborg
ho@hosc.eu
tel: 40809677
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -23.62 | -7.50 | -8.12 | -14.09 | 11.67 |
| EBIT | -23.62 | -7.50 | -8.12 | -14.09 | 11.67 |
| Other financial income | 6.88 | ||||
| Other financial expenses | -1.51 | -30.10 | -0.55 | ||
| Net income from associates (fin.) | 6 637.83 | ||||
| Pre-tax profit | -23.62 | -7.50 | -9.63 | 6 593.65 | 18.00 |
| Income taxes | 5.20 | 1.65 | 1.79 | 5.07 | |
| Net earnings | -18.42 | -5.85 | -7.84 | 6 598.72 | 18.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 2 137.83 | 2 137.83 | |||
| Investments total | 2 137.83 | 2 137.83 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 5.20 | 134.90 | 1 635.49 | 81.02 | |
| Current other receivables | 0.03 | 1.65 | |||
| Current deferred tax assets | 687.53 | 342.74 | 523.16 | 131.07 | 101.00 |
| Short term receivables total | 687.56 | 349.59 | 658.06 | 1 766.56 | 182.02 |
| Cash and bank deposits | 23.96 | 14.84 | 8.44 | 5.40 | 1 033.90 |
| Cash and cash equivalents | 23.96 | 14.84 | 8.44 | 5.40 | 1 033.90 |
| Balance sheet total (assets) | 711.52 | 364.43 | 666.50 | 3 909.80 | 3 353.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 1 000.00 | 500.00 | |||
| Other reserves | - 500.00 | ||||
| Retained earnings | -2 419.40 | -2 437.83 | -2 443.68 | -3 451.52 | 2 647.20 |
| Profit of the financial year | -18.42 | -5.85 | -7.84 | 6 598.72 | 18.00 |
| Shareholders equity total | -2 311.82 | -2 317.68 | -2 325.52 | 3 773.20 | 3 291.21 |
| Non-current liabilities total | |||||
| Current owed to participating | 39.03 | 39.03 | 39.03 | 39.03 | |
| Current owed to group member | 2 295.99 | 2 295.99 | 2 295.99 | 90.51 | 50.70 |
| Short-term deferred tax liabilities | 682.34 | 341.09 | 481.38 | ||
| Other non-interest bearing current liabilities | 6.00 | 6.00 | 175.63 | 7.06 | 11.85 |
| Current liabilities total | 3 023.35 | 2 682.11 | 2 992.02 | 136.60 | 62.55 |
| Balance sheet total (liabilities) | 711.52 | 364.43 | 666.50 | 3 909.80 | 3 353.76 |
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.