Aaby Korsør Holding ApS
CVR number: 40564098
Magleøgade 10, 4220 Korsør
tomlaeby@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18.00 | 145.00 | -8.00 | 14.00 | -0.28 |
| Total depreciation | -3.00 | -5.00 | -14.00 | -21.00 | -17.07 |
| EBIT | 15.00 | 140.00 | -22.00 | -7.00 | -17.35 |
| Other financial expenses | -1.00 | ||||
| Net income from associates (fin.) | -77.00 | -3.00 | 117.14 | ||
| Pre-tax profit | -62.00 | 136.00 | -22.00 | -7.00 | 99.79 |
| Income taxes | -4.00 | 3.00 | -1.00 | 2.00 | 1.66 |
| Net earnings | -66.00 | 139.00 | -23.00 | -5.00 | 101.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 25.00 | 20.00 | 57.00 | 38.00 | 19.59 |
| Tangible assets total | 25.00 | 20.00 | 57.00 | 38.00 | 19.59 |
| Holdings in group member companies | 3.00 | 117.14 | |||
| Investments total | 3.00 | 117.14 | |||
| Deferred tax assets | 1.97 | ||||
| Long term receivables total | 1.97 | ||||
| Inventories total | |||||
| Current trade debtors | 2.00 | ||||
| Current amounts owed by group member comp. | 27.00 | 27.00 | 27.00 | 50.00 | 5.00 |
| Current other receivables | 4.00 | 5.00 | 4.75 | ||
| Short term receivables total | 27.00 | 29.00 | 31.00 | 55.00 | 9.75 |
| Cash and bank deposits | 45.00 | 100.00 | 10.00 | 0.01 | |
| Cash and cash equivalents | 45.00 | 100.00 | 10.00 | 0.01 | |
| Balance sheet total (assets) | 100.00 | 149.00 | 98.00 | 93.00 | 148.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 45.00 | 61.00 | |||
| Retained earnings | -66.00 | 72.00 | 5.00 | -61.00 | |
| Profit of the financial year | -66.00 | 139.00 | -23.00 | -5.00 | 101.45 |
| Shareholders equity total | -26.00 | 113.00 | 89.00 | 85.00 | 141.45 |
| Provisions | 1.00 | 1.00 | 2.00 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 |
| Current owed to participating | 75.00 | ||||
| Current owed to group member | 31.00 | ||||
| Short-term deferred tax liabilities | 3.00 | ||||
| Other non-interest bearing current liabilities | 9.00 | 28.00 | 1.00 | ||
| Current liabilities total | 125.00 | 35.00 | 7.00 | 8.00 | 7.00 |
| Balance sheet total (liabilities) | 100.00 | 149.00 | 98.00 | 93.00 | 148.45 |
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.