15.JUNI FONDEN
CVR number: 15232102
Arboretvej 2, 2970 Hørsholm
info@15junifonden.dk
tel: 46400042
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | -1 114 852.00 | 569 994.00 | |||
| Other operating income | 528.00 | 696.00 | |||
| External services | -5 443.00 | -6 783.00 | |||
| Gross profit | 44 226.00 | 882 094.00 | 585 423.00 | -1 119 767.00 | 563 907.00 |
| Employee benefit expenses | -5 271.00 | -6 917.00 | |||
| Total depreciation | - 343.00 | - 346.00 | |||
| EBIT | 40 246.00 | 877 901.00 | 581 224.00 | -1 125 381.00 | 556 644.00 |
| Other financial income | 370.00 | 1 042.00 | |||
| Other financial expenses | - 210.00 | - 125.00 | |||
| Pre-tax profit | 40 202.00 | 877 842.00 | 580 853.00 | -1 125 221.00 | 557 561.00 |
| Income taxes | - 314.00 | -1 125.00 | |||
| Net earnings | 40 202.00 | 877 842.00 | 580 853.00 | -1 125 535.00 | 556 436.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 37 409.00 | 37 157.00 | |||
| Machinery and equipment | 1 984.00 | 1 889.00 | |||
| Tangible assets total | 39 393.00 | 39 046.00 | |||
| Other receivables | 2 584 833.00 | 3 429 593.00 | 3 920 642.00 | ||
| Investments total | 2 584 833.00 | 3 429 593.00 | 3 920 642.00 | ||
| Non-current loans receivable | 2 164 370.00 | 2 627 443.00 | |||
| Long term receivables total | 2 164 370.00 | 2 627 443.00 | |||
| Inventories total | |||||
| Current other receivables | 3 609.00 | 2 549.00 | |||
| Current deferred tax assets | 10 859.00 | 42 019.00 | |||
| Short term receivables total | 14 468.00 | 44 568.00 | |||
| Other current investments | 530 286.00 | 554 822.00 | |||
| Cash and bank deposits | 48 788.00 | 49 834.00 | 38 832.00 | ||
| Cash and cash equivalents | 48 788.00 | 580 120.00 | 593 654.00 | ||
| Balance sheet total (assets) | 2 584 833.00 | 3 429 593.00 | 3 969 430.00 | 2 798 351.00 | 3 304 711.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 509 273.00 | 3 316 684.00 | 3 846 877.00 | 353 000.00 | 353 000.00 |
| Other reserves | 2 219 819.00 | 2 694 768.00 | |||
| Other restricted equity | 100 000.00 | 100 000.00 | |||
| Retained earnings | -40 202.00 | - 877 842.00 | - 580 853.00 | 1 125 535.00 | - 556 436.00 |
| Profit of the financial year | 40 202.00 | 877 842.00 | 580 853.00 | -1 125 535.00 | 556 436.00 |
| Shareholders equity total | 2 509 273.00 | 3 316 684.00 | 3 846 877.00 | 2 672 819.00 | 3 147 768.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 1 121.00 | 1 874.00 | |||
| Other non-interest bearing current liabilities | 124 411.00 | 155 069.00 | |||
| Current liabilities total | 125 532.00 | 156 943.00 | |||
| Balance sheet total (liabilities) | 2 509 273.00 | 3 316 684.00 | 3 846 877.00 | 2 798 351.00 | 3 304 711.00 |
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.