FRANDSEN HUSE VARDE HOLDING ApS
CVR number: 21711640
Kaj Munks Vej 3, 6800 Varde
tel: 75220625
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -37.01 | -52.75 | -15.28 | -18.84 | -16.19 |
| Gross profit | -37.01 | -52.75 | -15.28 | -18.84 | -16.19 |
| EBIT | -37.01 | -52.75 | -15.28 | -18.84 | -16.19 |
| Other financial income | 305.42 | 378.27 | 378.17 | 290.02 | 391.46 |
| Other financial expenses | -0.51 | -0.05 | -2.34 | -1.55 | -0.79 |
| Pre-tax profit | 267.91 | 325.47 | 360.56 | 269.63 | 374.48 |
| Income taxes | 9.37 | 6.53 | 4.22 | -75.51 | 4.42 |
| Net earnings | 277.27 | 332.00 | 364.78 | 194.13 | 378.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 57.65 | 43.90 | 27.11 | 3.00 | 9.01 |
| Short term receivables total | 57.65 | 43.90 | 27.11 | 3.00 | 9.01 |
| Other current investments | 6 575.07 | 6 575.02 | 6 575.15 | 6 575.07 | 6 575.49 |
| Cash and bank deposits | 781.79 | 1 016.98 | 541.91 | 485.62 | 608.02 |
| Cash and cash equivalents | 7 356.86 | 7 592.00 | 7 117.07 | 7 060.69 | 7 183.50 |
| Balance sheet total (assets) | 7 414.51 | 7 635.90 | 7 144.18 | 7 063.70 | 7 192.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 56.50 | 330.00 | 200.00 | 100.00 |
| Retained earnings | 6 901.63 | 7 122.40 | 6 324.40 | 6 489.18 | 6 583.30 |
| Profit of the financial year | 277.27 | 332.00 | 364.78 | 194.13 | 378.90 |
| Shareholders equity total | 7 414.51 | 7 635.90 | 7 144.18 | 7 008.30 | 7 187.21 |
| Non-current deferred tax liabilities | 55.39 | ||||
| Non-current liabilities total | 55.39 | ||||
| Short-term deferred tax liabilities | 0.52 | ||||
| Other non-interest bearing current liabilities | 4.79 | ||||
| Current liabilities total | 5.31 | ||||
| Balance sheet total (liabilities) | 7 414.51 | 7 635.90 | 7 144.18 | 7 063.70 | 7 192.52 |
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.