FOREDRAGSVIRKSOMHEDEN FREDENS ApS
CVR number: 26107989
Højagervej 4, 8240 Risskov
tel: 86176907
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 289.97 | 131.06 | 103.76 | -2.89 | 117.98 |
| Employee benefit expenses | - 322.05 | - 278.96 | -26.00 | -35.11 | -34.50 |
| EBIT | -32.08 | - 147.91 | 77.76 | -38.00 | 83.48 |
| Other financial income | 134.14 | 27.52 | 154.35 | 21.49 | 21.94 |
| Other financial expenses | -2.39 | -55.97 | -3.01 | - 137.85 | -52.19 |
| Pre-tax profit | 99.67 | - 176.36 | 229.09 | - 154.36 | 53.24 |
| Income taxes | -33.03 | -2.41 | -12.33 | -0.40 | |
| Net earnings | 66.65 | - 178.77 | 216.76 | - 154.75 | 53.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 6.55 | ||||
| Current deferred tax assets | 15.55 | 13.00 | 2.00 | ||
| Short term receivables total | 15.55 | 13.00 | 8.55 | ||
| Other current investments | 1 417.29 | 1 190.53 | 1 053.04 | 837.05 | 805.56 |
| Cash and bank deposits | 96.57 | 38.04 | 179.68 | 93.75 | 47.91 |
| Cash and cash equivalents | 1 513.86 | 1 228.58 | 1 232.72 | 930.81 | 853.47 |
| Balance sheet total (assets) | 1 529.41 | 1 241.58 | 1 232.72 | 930.81 | 862.01 |
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 | 110.60 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 1 057.93 | 1 013.98 | 720.81 | 819.78 | 543.02 |
| Profit of the financial year | 66.65 | - 178.77 | 216.76 | - 154.75 | 53.24 |
| Shareholders equity total | 1 360.18 | 1 070.81 | 1 176.98 | 907.82 | 843.26 |
| Non-current liabilities total | |||||
| Current trade creditors | 13.00 | 18.75 | 18.75 | 18.75 | 18.75 |
| Current owed to participating | 77.12 | 66.07 | 27.71 | 4.23 | |
| Short-term deferred tax liabilities | 9.29 | ||||
| Other non-interest bearing current liabilities | 79.11 | 85.94 | |||
| Current liabilities total | 169.23 | 170.77 | 55.75 | 22.98 | 18.75 |
| Balance sheet total (liabilities) | 1 529.41 | 1 241.58 | 1 232.72 | 930.81 | 862.01 |
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.