PETER BALLE OLSEN INVEST ApS
CVR number: 30197135
Klokkehøj 56, Gjellerup 7400 Herning
peter@p-v.dk
tel: 21699608
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -31.11 | -9.01 | -8.90 | -13.25 | -10.27 |
| EBIT | -31.11 | -9.01 | -8.90 | -13.25 | -10.27 |
| Other financial income | 105.56 | 105.31 | 105.22 | 1 013.58 | 243.00 |
| Other financial expenses | -28.66 | -44.87 | -37.33 | -61.47 | -62.36 |
| Pre-tax profit | 45.79 | 51.42 | 59.00 | 938.87 | 170.37 |
| Net earnings | 45.79 | 51.42 | 59.00 | 938.87 | 170.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 2 650.00 | 2 654.00 | 2 654.00 | 2 654.00 | 2 654.00 |
| Long term receivables total | 2 650.00 | 2 654.00 | 2 654.00 | 2 654.00 | 2 654.00 |
| Inventories total | |||||
| Current deferred tax assets | 0.74 | 0.94 | 0.92 | 3.91 | 7.04 |
| Short term receivables total | 0.74 | 0.94 | 0.92 | 3.91 | 7.04 |
| Other current investments | 26.41 | 21.11 | 48.96 | 247.47 | 273.77 |
| Cash and bank deposits | 2.02 | 0.45 | |||
| Cash and cash equivalents | 28.44 | 21.56 | 48.96 | 247.47 | 273.77 |
| Balance sheet total (assets) | 2 679.18 | 2 676.50 | 2 703.88 | 2 905.38 | 2 934.82 |
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 | 113.00 | 114.20 | 200.00 | 200.00 |
| Retained earnings | 417.55 | 350.34 | 287.57 | 146.57 | 885.43 |
| Profit of the financial year | 45.79 | 51.42 | 59.00 | 938.87 | 170.37 |
| Shareholders equity total | 698.94 | 639.77 | 585.77 | 1 410.43 | 1 380.80 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 904.56 | 1 911.24 | 1 942.63 | 1 326.27 | 1 487.51 |
| Current trade creditors | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 |
| Current owed to participating | 72.17 | 121.99 | 171.99 | 165.17 | 63.00 |
| Current liabilities total | 1 980.24 | 2 036.73 | 2 118.11 | 1 494.94 | 1 554.01 |
| Balance sheet total (liabilities) | 2 679.18 | 2 676.50 | 2 703.88 | 2 905.38 | 2 934.82 |
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.