PERSONALEINVEST A/S
CVR number: 27958273
Silkehalevej 16, 9800 Hjørring
ksimon@has.dk
tel: 21287717
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.18 | -11.25 | -14.38 | -14.55 | -14.38 |
| EBIT | -13.18 | -11.25 | -14.38 | -14.55 | -14.38 |
| Other financial income | 0.04 | ||||
| Other financial expenses | -7.07 | -0.71 | |||
| Net income from associates (fin.) | 84.27 | 231.21 | 120.54 | - 360.58 | 183.26 |
| Pre-tax profit | 64.01 | 219.25 | 106.21 | - 375.14 | 168.88 |
| Income taxes | -9.23 | 365.36 | 86.31 | 109.76 | 0.14 |
| Net earnings | 54.78 | 584.61 | 192.51 | - 265.38 | 169.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 2 617.88 | 2 855.21 | 2 976.38 | 2 615.80 | 2 799.06 |
| Investments total | 2 617.88 | 2 855.21 | 2 976.38 | 2 615.80 | 2 799.06 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 660.26 | 631.66 | 317.33 | 302.78 | 288.40 |
| Current deferred tax assets | 51.68 | 51.81 | |||
| Short term receivables total | 660.26 | 631.66 | 317.33 | 354.45 | 340.22 |
| Balance sheet total (assets) | 3 278.15 | 3 486.87 | 3 293.71 | 2 970.25 | 3 139.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 300.00 | ||||
| Other reserves | 1 771.03 | 2 008.35 | 2 129.52 | 1 768.94 | 1 952.20 |
| Retained earnings | -74.05 | - 550.48 | -86.41 | 466.69 | 18.05 |
| Profit of the financial year | 54.78 | 584.61 | 192.51 | - 265.38 | 169.02 |
| Shareholders equity total | 2 751.76 | 3 342.48 | 3 235.63 | 2 970.25 | 3 139.27 |
| Provisions | 511.28 | 144.39 | 58.09 | ||
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 15.11 | ||||
| Current liabilities total | 15.11 | ||||
| Balance sheet total (liabilities) | 3 278.15 | 3 486.87 | 3 293.71 | 2 970.25 | 3 139.27 |
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.