HEARTCORE CAPITAL GENERAL PARTNER II ApS
CVR number: 34054649
Frederiksgade 7, 1265 København K
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 60.00 | 60.00 | 60.00 | ||
| Other operating income | 60.00 | 60.00 | |||
| External services | -10.00 | -10.00 | -10.00 | -10.00 | -11.00 |
| Gross profit | 50.00 | 50.00 | 50.00 | 50.00 | 49.00 |
| EBIT | 50.00 | 50.00 | 50.00 | 50.00 | 49.00 |
| Other financial income | 4.00 | 4.00 | 5.00 | 5.00 | 9.00 |
| Other financial expenses | -1.00 | -1.00 | -1.00 | ||
| Pre-tax profit | 53.00 | 53.00 | 54.00 | 55.00 | 58.00 |
| Income taxes | -12.00 | -12.00 | -12.00 | -12.00 | -13.00 |
| Net earnings | 41.00 | 41.00 | 42.00 | 43.00 | 45.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-curr. owed by group member comp. | 89.00 | 15.00 | |||
| Long term receivables total | 89.00 | 15.00 | |||
| Inventories total | |||||
| Current other receivables | 15.00 | 93.00 | 98.00 | 103.00 | 108.00 |
| Short term receivables total | 15.00 | 93.00 | 98.00 | 103.00 | 108.00 |
| Cash and bank deposits | 122.00 | 158.00 | 85.00 | 123.00 | 165.00 |
| Cash and cash equivalents | 122.00 | 158.00 | 85.00 | 123.00 | 165.00 |
| Balance sheet total (assets) | 226.00 | 266.00 | 183.00 | 226.00 | 273.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 125.00 | ||||
| Retained earnings | 82.00 | -2.00 | 39.00 | 81.00 | 124.00 |
| Profit of the financial year | 41.00 | 41.00 | 42.00 | 43.00 | 45.00 |
| Shareholders equity total | 203.00 | 244.00 | 161.00 | 204.00 | 249.00 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 12.00 | 12.00 | 12.00 | 12.00 | 13.00 |
| Other non-interest bearing current liabilities | 11.00 | 10.00 | 10.00 | 10.00 | 11.00 |
| Current liabilities total | 23.00 | 22.00 | 22.00 | 22.00 | 24.00 |
| Balance sheet total (liabilities) | 226.00 | 266.00 | 183.00 | 226.00 | 273.00 |
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.