STÆRKÆR INVEST ApS
CVR number: 30691105
Sellerup Strandvej 62, Sellerup 7080 Børkop
torbensfrandsen8@gmail.com
tel: 20872527
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 339.53 | 425.53 | 357.00 | 186.17 | 152.46 |
| Employee benefit expenses | -48.00 | ||||
| Total depreciation | -25.18 | -25.18 | -25.18 | ||
| EBIT | 339.53 | 377.53 | 331.82 | 161.00 | 127.29 |
| Other financial income | 6.00 | 120.94 | |||
| Other financial expenses | - 296.56 | - 206.30 | -3 276.10 | -3 266.35 | - 457.18 |
| Net income from associates (fin.) | -5 282.97 | 7 921.17 | 6 832.92 | - 740.15 | -2 784.72 |
| Pre-tax profit | -5 233.99 | 8 092.40 | 4 009.60 | -3 845.51 | -3 114.61 |
| Income taxes | -34.32 | -37.66 | 621.06 | 682.85 | -1 052.59 |
| Net earnings | -5 268.32 | 8 054.74 | 4 630.65 | -3 162.66 | -4 167.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 524.82 | 2 499.65 | 2 474.47 | ||
| Tangible assets total | 2 524.82 | 2 499.65 | 2 474.47 | ||
| Participating interests | 9 377.15 | 50 687.20 | 57 520.12 | 19 171.45 | 16 386.73 |
| Investments total | 9 377.15 | 50 687.20 | 57 520.12 | 19 171.45 | 16 386.73 |
| Non-current loans receivable | 250.00 | 250.00 | 150.00 | ||
| Long term receivables total | 250.00 | 250.00 | 150.00 | ||
| Other stocks | 2 550.00 | ||||
| Finished products/goods | 2 550.00 | ||||
| Inventories total | 2 550.00 | 2 550.00 | |||
| Current amounts owed by group member comp. | 2 430.58 | 2 461.90 | 2 745.38 | 2 677.93 | 2 829.92 |
| Current owed by particip. interest comp. | 15.78 | 15.78 | |||
| Current other receivables | 1 921.73 | 0.92 | 0.92 | ||
| Current deferred tax assets | 621.06 | 1 231.57 | 26.99 | ||
| Short term receivables total | 4 352.32 | 2 461.90 | 3 366.43 | 3 926.19 | 2 873.61 |
| Cash and bank deposits | 124.52 | 313.42 | 2.39 | 29.86 | 19.39 |
| Cash and cash equivalents | 124.52 | 313.42 | 2.39 | 29.86 | 19.39 |
| Balance sheet total (assets) | 16 403.99 | 56 012.52 | 63 663.77 | 25 877.15 | 21 904.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 500.00 | -5 000.00 | |||
| Other reserves | 8 485.87 | 17 273.33 | 24 106.25 | 5 000.00 | |
| Retained earnings | 6 470.43 | -7 585.34 | -6 363.52 | 17 373.38 | 14 210.72 |
| Profit of the financial year | -5 268.32 | 8 054.74 | 4 630.65 | -3 162.66 | -4 167.20 |
| Shareholders equity total | 11 312.99 | 17 867.73 | 22 498.38 | 14 335.72 | 10 168.52 |
| Non-current loans from credit institutions | 2 089.17 | 2 089.17 | 2 081.00 | 2 068.53 | 2 041.81 |
| Non-current liabilities total | 2 089.17 | 2 089.17 | 2 081.00 | 2 068.53 | 2 041.81 |
| Current loans from credit institutions | 2 831.22 | 2 819.56 | 2 812.36 | 2 795.68 | 2 747.23 |
| Current owed to participating | 99.98 | 31 639.66 | 34 655.50 | ||
| Current owed to group member | 1 537.66 | 1 597.66 | 6 660.06 | 6 926.06 | |
| Short-term deferred tax liabilities | 34.32 | ||||
| Other non-interest bearing current liabilities | 36.31 | 58.75 | 18.87 | 17.16 | 20.57 |
| Current liabilities total | 3 001.83 | 36 055.63 | 39 084.39 | 9 472.90 | 9 693.87 |
| Balance sheet total (liabilities) | 16 403.99 | 56 012.52 | 63 663.77 | 25 877.15 | 21 904.19 |
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.