SCHJØNNING HOLDING ApS
CVR number: 28670761
H.C. Ørsteds Vej 12, 1879 Frederiksberg C
kontakt@spisehuset1820.dk
tel: 21717024
spisehuset1820.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 45.00 | ||||
| External services | -15.04 | -8.36 | -10.38 | -8.44 | -9.28 |
| Gross profit | 29.95 | -8.36 | -10.38 | -8.44 | -9.28 |
| EBIT | 29.95 | -8.36 | -10.38 | -8.44 | -9.28 |
| Other financial income | 26.45 | ||||
| Other financial expenses | - 114.67 | -6.30 | -75.11 | -87.40 | - 155.25 |
| Net income from associates (fin.) | -25.00 | -0.00 | 43.64 | ||
| Pre-tax profit | - 109.71 | 11.78 | -41.86 | -95.84 | - 164.53 |
| Income taxes | 8.98 | -3.98 | 18.80 | 20.17 | 33.67 |
| Net earnings | - 100.74 | 7.80 | -23.05 | -75.66 | - 130.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 14.78 | 14.78 | 14.78 | 14.78 | 14.78 |
| Investments total | 14.78 | 14.78 | 14.78 | 14.78 | 14.78 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 20.98 | 8.00 | 27.80 | 43.98 | 90.54 |
| Short term receivables total | 20.98 | 8.00 | 27.80 | 43.98 | 90.54 |
| Balance sheet total (assets) | 35.76 | 22.78 | 42.59 | 58.76 | 105.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1 947.43 | -2 048.16 | -2 040.36 | -2 063.41 | -2 139.08 |
| Profit of the financial year | - 100.74 | 7.80 | -23.05 | -75.66 | - 130.86 |
| Shareholders equity total | -1 923.16 | -1 915.36 | -1 938.41 | -2 014.08 | -2 144.94 |
| Non-current other liabilities | 1 730.65 | 1 731.62 | 1 802.33 | 1 882.20 | 2 025.63 |
| Non-current liabilities total | 1 730.65 | 1 731.62 | 1 802.33 | 1 882.20 | 2 025.63 |
| Current loans from credit institutions | 0.47 | 0.10 | 0.50 | ||
| Current owed to group member | 110.23 | 110.23 | 74.91 | 94.99 | 181.34 |
| Short-term deferred tax liabilities | 25.53 | ||||
| Other non-interest bearing current liabilities | 117.58 | 96.20 | 103.25 | 95.66 | 17.76 |
| Current liabilities total | 228.28 | 206.52 | 178.67 | 190.64 | 224.63 |
| Balance sheet total (liabilities) | 35.76 | 22.78 | 42.59 | 58.76 | 105.32 |
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.