MAN-Thomsen Holding ApS
CVR number: 41602988
K F Ulrichsvej 8, 3300 Frederiksværk
mt@gienova.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | -13.50 | -9.07 | -13.76 |
EBIT | -13.50 | -9.07 | -13.76 |
Other financial income | 0.10 | ||
Other financial expenses | -0.02 | -0.24 | -2.59 |
Net income from associates (fin.) | 1 042.99 | 982.44 | 1 563.16 |
Pre-tax profit | 1 029.47 | 973.14 | 1 546.91 |
Income taxes | - 226.97 | - 215.07 | - 340.27 |
Net earnings | 802.49 | 758.07 | 1 206.64 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Participating interests | 67.93 | 67.72 | 73.98 |
Investments total | 67.93 | 67.72 | 73.98 |
Long term receivables total | |||
Inventories total | |||
Current owed by particip. interest comp. | 1 042.74 | 1 672.83 | 1 568.08 |
Current deferred tax assets | 5.80 | 25.16 | |
Short term receivables total | 1 042.74 | 1 678.63 | 1 593.25 |
Cash and bank deposits | 0.05 | 0.52 | 1 252.73 |
Cash and cash equivalents | 0.05 | 0.52 | 1 252.73 |
Balance sheet total (assets) | 1 110.72 | 1 746.87 | 2 919.95 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 113.00 | 114.40 | 117.80 |
Other reserves | 0.04 | 4.00 | |
Retained earnings | - 113.00 | 575.05 | 1 211.36 |
Profit of the financial year | 802.49 | 758.07 | 1 206.64 |
Shareholders equity total | 842.49 | 1 487.56 | 2 579.80 |
Provisions | 7.37 | 6.26 | |
Non-current deferred tax liabilities | 287.46 | ||
Non-current liabilities total | 287.46 | ||
Current owed to participating | 35.00 | 37.99 | 37.99 |
Short-term deferred tax liabilities | 226.97 | 207.70 | |
Other non-interest bearing current liabilities | 6.25 | 6.25 | 8.44 |
Current liabilities total | 268.22 | 251.94 | 46.43 |
Balance sheet total (liabilities) | 1 110.72 | 1 746.87 | 2 919.95 |
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.