MBO ESPESTOK HOLDING ApS
CVR number: 31058899
Espestok 54, Gammel Korup 5210 Odense NV
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.82 | -11.15 | -8.21 | -7.87 | -14.07 |
| EBIT | -8.82 | -11.15 | -8.21 | -7.87 | -14.07 |
| Other financial income | 54.01 | 19.46 | 40.03 | 7.78 | 24.44 |
| Other financial expenses | -72.68 | -63.84 | -66.18 | - 183.85 | - 106.76 |
| Net income from associates (fin.) | 245.22 | 919.41 | 1 840.65 | 1 576.43 | 1 798.28 |
| Pre-tax profit | 217.73 | 863.88 | 1 806.30 | 1 392.49 | 1 701.89 |
| Income taxes | 5.75 | 12.08 | 6.46 | 37.87 | 18.95 |
| Net earnings | 223.48 | 875.96 | 1 812.76 | 1 430.36 | 1 720.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 45.00 | 4 979.25 | |||
| Tangible assets total | 45.00 | 4 979.25 | |||
| Holdings in group member companies | 5 200.83 | 6 120.24 | 7 960.89 | 9 537.31 | 10 135.60 |
| Investments total | 5 200.83 | 6 120.24 | 7 960.89 | 9 537.31 | 10 135.60 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 81.73 | 199.08 | 414.05 | 315.08 | 431.31 |
| Short term receivables total | 81.73 | 199.08 | 414.05 | 315.08 | 431.31 |
| Other current investments | 539.97 | 1 006.92 | 1 045.03 | 946.39 | |
| Cash and bank deposits | 0.23 | 0.27 | 0.24 | 0.58 | 0.63 |
| Cash and cash equivalents | 540.20 | 1 007.19 | 1 045.26 | 946.97 | 0.63 |
| Balance sheet total (assets) | 5 822.75 | 7 326.51 | 9 420.20 | 10 844.36 | 15 546.79 |
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 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 3 609.63 | 4 529.04 | 6 369.69 | 6 746.12 | 6 747.40 |
| Retained earnings | 782.23 | -26.04 | -1 105.13 | 213.40 | 1 520.47 |
| Profit of the financial year | 223.48 | 875.96 | 1 812.76 | 1 430.36 | 1 720.84 |
| Shareholders equity total | 4 850.94 | 5 616.96 | 7 316.72 | 8 632.68 | 10 235.72 |
| Non-current other liabilities | 557.43 | 372.43 | 187.43 | 2.43 | |
| Non-current liabilities total | 557.43 | 372.43 | 187.43 | 2.43 | |
| Current loans from credit institutions | 185.00 | 185.00 | 185.00 | 185.00 | |
| Current owed to participating | 223.13 | 530.74 | 613.23 | 686.84 | 772.83 |
| Current owed to group member | 513.91 | 845.98 | 1 113.97 | 4 173.04 | |
| Short-term deferred tax liabilities | 101.01 | 265.59 | 217.13 | 304.39 | |
| Other non-interest bearing current liabilities | 6.25 | 6.45 | 6.25 | 6.32 | 60.80 |
| Current liabilities total | 414.38 | 1 337.11 | 1 916.05 | 2 209.25 | 5 311.07 |
| Balance sheet total (liabilities) | 5 822.75 | 7 326.51 | 9 420.20 | 10 844.36 | 15 546.79 |
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.