HOLTUM GRUPPEN ApS
CVR number: 34799903
Vedelsgade 85 A, 7100 Vejle
info@bkvejle.dk
tel: 75727375
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 172.51 | 2 465.26 | 1 783.89 | 2 070.22 | 2 342.83 |
| Employee benefit expenses | -1 366.55 | -1 649.14 | -1 390.32 | -2 095.50 | -1 887.44 |
| Other operating expenses | -15.05 | - 141.72 | -13.39 | ||
| Total depreciation | - 157.86 | - 155.67 | - 139.41 | - 192.85 | - 226.67 |
| EBIT | - 351.90 | 660.45 | 239.11 | - 359.85 | 215.32 |
| Other financial income | 0.50 | 5.56 | 9.31 | 2.15 | 1.70 |
| Other financial expenses | -23.44 | -23.42 | -18.63 | -56.35 | - 113.64 |
| Pre-tax profit | - 374.83 | 642.59 | 229.79 | - 414.05 | 103.38 |
| Income taxes | 79.30 | - 142.41 | -52.58 | 89.69 | -46.26 |
| Net earnings | - 295.53 | 500.18 | 177.21 | - 324.36 | 57.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 914.91 | 2 812.80 | |||
| Machinery and equipment | 386.49 | 279.53 | 277.02 | 399.88 | 414.21 |
| Tangible assets total | 386.49 | 279.53 | 277.02 | 3 314.79 | 3 227.02 |
| Other receivables | 12.00 | 12.00 | 12.00 | 12.00 | |
| Investments total | 12.00 | 12.00 | 12.00 | 12.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 247.87 | 934.75 | 588.76 | 474.10 | 1 038.54 |
| Current owed by particip. interest comp. | 5.88 | 8.41 | |||
| Prepayments and accrued income | 122.92 | 141.85 | 119.55 | 82.52 | 61.53 |
| Current other receivables | 4.38 | 805.57 | 780.97 | 11.28 | 16.28 |
| Current deferred tax assets | 58.35 | 7.08 | 112.77 | 74.51 | |
| Short term receivables total | 433.52 | 1 888.05 | 1 504.77 | 680.68 | 1 190.87 |
| Cash and bank deposits | 5.02 | 14.82 | 244.98 | 100.09 | 37.01 |
| Cash and cash equivalents | 5.02 | 14.82 | 244.98 | 100.09 | 37.01 |
| Balance sheet total (assets) | 837.03 | 2 194.39 | 2 038.76 | 4 107.55 | 4 454.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 308.33 | 12.80 | 512.98 | 690.19 | 365.83 |
| Profit of the financial year | - 295.53 | 500.18 | 177.21 | - 324.36 | 57.12 |
| Shareholders equity total | 92.80 | 592.98 | 770.19 | 445.83 | 502.95 |
| Provisions | 4.23 | ||||
| Non-current other liabilities | 360.37 | 218.78 | 1 994.80 | 1 942.06 | |
| Non-current liabilities total | 360.37 | 218.78 | 1 994.80 | 1 942.06 | |
| Current loans from credit institutions | 41.22 | 139.24 | 113.49 | 1 126.59 | 1 349.10 |
| Current trade creditors | 75.82 | 342.24 | 62.92 | 137.63 | 128.13 |
| Current owed to participating | 34.64 | ||||
| Short-term deferred tax liabilities | 82.83 | 55.89 | |||
| Other non-interest bearing current liabilities | 232.20 | 814.10 | 1 036.27 | 402.71 | 532.66 |
| Current liabilities total | 383.87 | 1 378.41 | 1 268.57 | 1 666.92 | 2 009.88 |
| Balance sheet total (liabilities) | 837.03 | 2 194.39 | 2 038.76 | 4 107.55 | 4 454.89 |
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.