FONDEN MAJ INVEST EQUITY GENERAL PARTNER
CVR number: 33870337
Gammeltorv 18, 1457 København K
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 135.00 | ||||
| External services | -17.63 | -18.37 | -18.86 | -22.09 | -20.52 |
| Gross profit | -17.63 | -18.37 | -18.86 | -22.09 | 114.48 |
| Employee benefit expenses | -85.00 | -85.00 | -85.00 | -85.00 | -85.00 |
| EBIT | - 102.63 | - 103.37 | - 103.86 | - 107.09 | 29.48 |
| Other financial income | 120.00 | 120.00 | 120.00 | 120.17 | 125.03 |
| Other financial expenses | -0.44 | -0.45 | -0.91 | -0.49 | -0.15 |
| Pre-tax profit | 16.92 | 16.18 | 15.24 | 12.59 | 154.37 |
| Income taxes | -3.71 | -3.55 | -3.37 | -2.78 | -34.51 |
| Net earnings | 13.22 | 12.63 | 11.87 | 9.80 | 119.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Long term receivables total | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Inventories total | |||||
| Current other receivables | 120.00 | 120.00 | 120.00 | 120.00 | 120.00 |
| Current deferred tax assets | 0.28 | ||||
| Short term receivables total | 120.28 | 120.00 | 120.00 | 120.00 | 120.00 |
| Cash and bank deposits | 34.51 | 51.29 | 63.52 | 73.47 | 225.13 |
| Cash and cash equivalents | 34.51 | 51.29 | 63.52 | 73.47 | 225.13 |
| Balance sheet total (assets) | 454.78 | 471.29 | 483.52 | 493.47 | 645.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | 125.65 | 138.87 | 151.49 | 163.36 | 173.17 |
| Profit of the financial year | 13.22 | 12.63 | 11.87 | 9.80 | 119.85 |
| Shareholders equity total | 438.87 | 451.49 | 463.36 | 473.17 | 593.02 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 3.39 | 2.80 | 33.99 | ||
| Other non-interest bearing current liabilities | 15.92 | 19.80 | 16.78 | 17.50 | 18.13 |
| Current liabilities total | 15.92 | 19.80 | 20.16 | 20.30 | 52.12 |
| Balance sheet total (liabilities) | 454.78 | 471.29 | 483.52 | 493.47 | 645.13 |
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.