Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
CFISCHER HOLDING ApS
CVR number: 32567347
Kronprinsensvej 44, 2000 Frederiksberg
cf@cfischer.dk
tel: 28111946
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 949.49 | - 212.69 | - 209.89 | - 235.55 | 8.66 |
| Employee benefit expenses | - 614.66 | - 657.88 | - 389.43 | - 377.62 | - 498.17 |
| Total depreciation | -0.25 | -0.37 | -0.37 | - 163.37 | |
| EBIT | 334.82 | - 870.82 | - 599.70 | - 613.55 | - 652.88 |
| Other financial income | 2 782.03 | 2 590.40 | 2 511.74 | 2 918.58 | 4 964.79 |
| Other financial expenses | -3 678.76 | -1 842.54 | - 868.70 | - 438.58 | -1 787.29 |
| Income from other inv. held as non-curr. assets | 1 280.44 | 414.97 | 1 056.22 | 9 919.07 | 2 998.79 |
| Net income from associates (fin.) | 10 111.46 | 29 414.24 | 148 785.94 | 114 686.27 | -9 134.61 |
| Pre-tax profit | 10 829.99 | 29 706.25 | 150 885.50 | 126 471.79 | -3 611.20 |
| Income taxes | - 167.22 | -82.76 | - 310.39 | -2 596.46 | -1 304.73 |
| Net earnings | 10 662.77 | 29 623.49 | 150 575.11 | 123 875.32 | -4 915.94 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 53.37 | 53.00 | 52.63 | 52.25 | |
| Machinery and equipment | 1 467.00 | ||||
| Tangible assets total | 53.37 | 53.00 | 52.63 | 1 519.25 | |
| Holdings in group member companies | 1 197.20 | 26 914.20 | 26 964.20 | 26 964.20 | 26 964.20 |
| Participating interests | 51 540.30 | 79 379.54 | 206 241.52 | 277 362.13 | 227 784.57 |
| Investments total | 52 737.50 | 106 293.74 | 233 205.71 | 304 326.32 | 254 748.77 |
| Non-curr. owed by group member comp. | 27 772.14 | 31 990.44 | 53 358.98 | 110 242.69 | 175 374.52 |
| Non-curr. owed by particip. interest comp. | 13 441.49 | 2 371.92 | 2 618.68 | 37 007.46 | 1 048.99 |
| Non-current loans receivable | 3 362.44 | 15 502.82 | 19 607.46 | 29 526.53 | 32 525.32 |
| Long term receivables total | 44 576.06 | 49 865.18 | 75 585.12 | 176 776.68 | 208 948.82 |
| Semifinished products | 1 047.24 | 1 102.02 | 1 139.44 | 1 160.13 | 6 028.89 |
| Finished products/goods | 750.00 | ||||
| Inventories total | 1 047.24 | 1 102.02 | 1 139.44 | 1 160.13 | 6 778.89 |
| Prepayments and accrued income | 4.23 | ||||
| Current other receivables | 1 007.17 | 107.21 | 91.24 | 7 237.39 | |
| Current deferred tax assets | 99.00 | 144.25 | 2.31 | 5.49 | 43.93 |
| Short term receivables total | 1 106.16 | 251.46 | 2.31 | 96.73 | 7 285.55 |
| Other current investments | 15 972.70 | 8 085.00 | 7 548.75 | ||
| Cash and bank deposits | 7 220.16 | 976.85 | 123.48 | 1 349.70 | 233.73 |
| Cash and cash equivalents | 23 192.86 | 9 061.85 | 7 672.23 | 1 349.70 | 233.73 |
| Balance sheet total (assets) | 122 659.83 | 166 627.62 | 317 657.82 | 483 762.18 | 479 515.01 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 55.30 | 1 000.00 | 57.20 | 58.90 |
| Other reserves | 49 715.30 | 59 129.54 | 165 991.52 | 237 112.13 | 227 534.57 |
| Retained earnings | 60 760.53 | 61 953.76 | -16 284.73 | 63 112.57 | 196 506.55 |
| Profit of the financial year | 10 662.77 | 29 623.49 | 150 575.11 | 123 875.32 | -4 915.94 |
| Shareholders equity total | 122 263.60 | 150 887.09 | 301 406.90 | 424 282.22 | 419 309.08 |
| Provisions | 53.79 | ||||
| Non-current loans from credit institutions | 15 245.00 | 15 549.90 | |||
| Non-current other liabilities | -82.76 | - 310.39 | |||
| Non-current deferred tax liabilities | 82.76 | 310.39 | |||
| Non-current liabilities total | 15 245.00 | 15 549.90 | |||
| Current loans from credit institutions | 0.30 | 0.07 | |||
| Current trade creditors | 179.10 | 28.00 | |||
| Current owed to participating | 45.09 | 394.44 | 277.09 | 843.93 | 1 012.28 |
| Short-term deferred tax liabilities | 167.23 | 2 601.96 | 1 294.88 | ||
| Other non-interest bearing current liabilities | 4.51 | 101.09 | 423.86 | 56 034.07 | 57 816.98 |
| Current liabilities total | 396.23 | 495.53 | 701.02 | 59 479.96 | 60 152.14 |
| Balance sheet total (liabilities) | 122 659.83 | 166 627.62 | 317 657.82 | 483 762.18 | 479 515.01 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.