AS FINANS ApS
CVR number: 27233988
Frederiksberg Alle 60 A, 1820 Frederiksberg C
tel: 72117900
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 317.73 | 780.06 | 688.94 | 721.64 | 1 590.43 |
| Employee benefit expenses | - 246.46 | ||||
| EBIT | 317.73 | 780.06 | 688.94 | 721.64 | 1 343.97 |
| Other financial income | 1 155.06 | 1 754.62 | 344.26 | 113.27 | 80.11 |
| Other financial expenses | -1 567.19 | -1 669.76 | -22.30 | -32.97 | -15.00 |
| Reduction non-current investment assets | - 759.23 | ||||
| Net income from associates (fin.) | 50.00 | 37.50 | 0.00 | ||
| Pre-tax profit | -44.40 | 902.42 | 1 010.91 | 801.95 | 649.85 |
| Income taxes | - 277.25 | - 234.28 | - 178.40 | - 177.23 | - 319.15 |
| Net earnings | - 321.64 | 668.14 | 832.51 | 624.72 | 330.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 420.96 | 358.46 | 113.69 | 113.69 | 113.69 |
| Investments total | 420.96 | 358.46 | 113.69 | 113.69 | 113.69 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 180.59 | 1 929.44 | |||
| Current amounts owed by group member comp. | 1 115.81 | 1 004.78 | 1 280.37 | 963.10 | 679.44 |
| Current other receivables | 4 336.11 | 4 284.49 | 7 581.91 | 5 651.14 | 4 155.83 |
| Current deferred tax assets | 939.37 | 705.09 | 526.69 | 264.31 | 16.69 |
| Short term receivables total | 6 391.29 | 5 994.35 | 9 388.97 | 7 059.14 | 6 781.39 |
| Other current investments | 2 980.79 | 1 583.15 | |||
| Cash and bank deposits | 15.76 | 40.39 | 30.73 | 90.42 | 2.50 |
| Cash and cash equivalents | 2 996.54 | 1 623.53 | 30.73 | 90.42 | 2.50 |
| Balance sheet total (assets) | 9 808.80 | 7 976.35 | 9 533.40 | 7 263.25 | 6 897.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 57.20 | 58.90 | |||
| Retained earnings | 2 915.12 | 2 593.47 | 3 204.41 | 3 978.02 | 4 602.73 |
| Profit of the financial year | - 321.64 | 668.14 | 832.51 | 624.72 | 330.70 |
| Shareholders equity total | 2 718.47 | 3 386.61 | 4 219.12 | 4 786.63 | 5 058.44 |
| Non-current liabilities total | |||||
| Current owed to participating | 3 326.12 | 834.03 | 3 305.52 | 697.31 | 403.02 |
| Current owed to group member | 142.19 | 80.20 | 46.17 | 47.36 | 48.35 |
| Other non-interest bearing current liabilities | 3 622.01 | 3 675.51 | 1 962.59 | 1 731.95 | 1 387.78 |
| Current liabilities total | 7 090.32 | 4 589.74 | 5 314.28 | 2 476.62 | 1 839.15 |
| Balance sheet total (liabilities) | 9 808.80 | 7 976.35 | 9 533.40 | 7 263.25 | 6 897.59 |
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.