GLARMESTRENE G. MADSEN & SØNNER HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 21552607
Dronningensgade 55, 1420 København K
tel: 32576082
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1.00 | -2.00 | -2.00 | -3.00 | -3.40 |
| EBIT | -1.00 | -2.00 | -2.00 | -3.00 | -3.40 |
| Other financial income | 145.00 | 49.00 | 42.00 | 150.00 | 132.84 |
| Other financial expenses | -2.00 | -6.00 | -4.00 | -1.41 | |
| Net income from associates (fin.) | 1 775.00 | 721.00 | 1 024.00 | 1 553.00 | 560.19 |
| Pre-tax profit | 1 917.00 | 762.00 | 1 060.00 | 1 700.00 | 688.23 |
| Income taxes | -31.00 | -10.00 | -8.00 | -90.00 | -28.47 |
| Net earnings | 1 886.00 | 752.00 | 1 052.00 | 1 610.00 | 659.76 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 5 607.00 | 6 328.00 | 7 352.00 | 8 905.00 | 9 465.37 |
| Investments total | 5 607.00 | 6 328.00 | 7 352.00 | 8 905.00 | 9 465.37 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 5 503.00 | 4 427.00 | 3 929.00 | 3 576.00 | 2 995.13 |
| Current deferred tax assets | 260.00 | 286.00 | 785.00 | 658.31 | |
| Short term receivables total | 5 503.00 | 4 687.00 | 4 215.00 | 4 361.00 | 3 653.44 |
| Cash and bank deposits | 7.00 | 180.00 | 510.00 | 25.00 | 174.67 |
| Cash and cash equivalents | 7.00 | 180.00 | 510.00 | 25.00 | 174.67 |
| Balance sheet total (assets) | 11 117.00 | 11 195.00 | 12 077.00 | 13 291.00 | 13 293.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 250.00 | 250.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 3 657.00 | 4 378.00 | 5 402.00 | 6 955.00 | 7 015.37 |
| Retained earnings | 4 688.00 | 5 602.00 | 4 830.00 | 3 828.00 | 4 878.12 |
| Profit of the financial year | 1 886.00 | 752.00 | 1 052.00 | 1 610.00 | 659.76 |
| Shareholders equity total | 10 606.00 | 11 107.00 | 11 909.00 | 13 018.00 | 13 178.25 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 464.00 | 66.00 | 147.00 | 250.00 | 92.30 |
| Other non-interest bearing current liabilities | 47.00 | 22.00 | 21.00 | 23.00 | 22.93 |
| Current liabilities total | 511.00 | 88.00 | 168.00 | 273.00 | 115.23 |
| Balance sheet total (liabilities) | 11 117.00 | 11 195.00 | 12 077.00 | 13 291.00 | 13 293.49 |
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.