MORTENSEN HOLDING JUELSMINDE ApS
CVR number: 33769725
Bjørnsknudevej 43, 7130 Juelsminde
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -15.94 | -12.99 | -14.36 | -11.36 | -11.29 |
| EBIT | -15.94 | -12.99 | -14.36 | -11.36 | -11.29 |
| Other financial income | 129.46 | 92.64 | 359.14 | 52.88 | 242.22 |
| Other financial expenses | -3.82 | -9.20 | - 265.39 | -5.89 | |
| Income from other inv. held as non-curr. assets | 49.16 | ||||
| Net income from associates (fin.) | -26.93 | 58.24 | 8.63 | -24.19 | -65.77 |
| Pre-tax profit | 135.75 | 134.08 | 344.21 | - 248.06 | 159.27 |
| Income taxes | -35.77 | -16.70 | -76.09 | 0.43 | |
| Net earnings | 99.98 | 117.38 | 268.12 | - 248.06 | 159.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 8.60 | 9.20 | 9.60 | 10.00 | 10.00 |
| Non-current other receivables | 750.00 | 625.00 | 500.00 | 375.00 | 375.00 |
| Long term receivables total | 758.60 | 634.20 | 509.60 | 385.00 | 385.00 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 174.65 | 110.79 | 111.95 | 51.30 | 6.80 |
| Current other receivables | 28.13 | 23.44 | 18.75 | 14.06 | 32.81 |
| Current deferred tax assets | 3.03 | ||||
| Short term receivables total | 202.77 | 134.23 | 130.70 | 65.36 | 42.63 |
| Other current investments | 892.41 | 1 161.39 | 2 105.99 | 1 851.14 | 2 038.10 |
| Cash and bank deposits | 521.83 | 564.36 | 78.13 | 200.41 | 78.08 |
| Cash and cash equivalents | 1 414.25 | 1 725.75 | 2 184.12 | 2 051.55 | 2 116.18 |
| Balance sheet total (assets) | 2 375.62 | 2 494.18 | 2 824.42 | 2 501.91 | 2 543.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 117.80 | ||||
| Retained earnings | 2 179.49 | 2 279.47 | 2 396.85 | 2 547.17 | 2 299.11 |
| Profit of the financial year | 99.98 | 117.38 | 268.12 | - 248.06 | 159.70 |
| Shareholders equity total | 2 359.47 | 2 476.85 | 2 744.97 | 2 496.91 | 2 538.82 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Short-term deferred tax liabilities | 11.15 | 12.33 | 72.89 | ||
| Other non-interest bearing current liabilities | 1.56 | ||||
| Current liabilities total | 16.15 | 17.33 | 79.45 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 2 375.62 | 2 494.18 | 2 824.42 | 2 501.91 | 2 543.82 |
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.