MS. LIND ApS
CVR number: 35397175
Aage Jedichs Vej 13 B, 8270 Højbjerg
bine@malund.com
tel: 53636297
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -15.64 | -9.85 | -7.91 | -19.69 | -3.97 |
| EBIT | -15.64 | -9.85 | -7.91 | -19.69 | -3.97 |
| Other financial income | 79.44 | 95.71 | 217.64 | 195.46 | 209.25 |
| Other financial expenses | -5.36 | -10.37 | - 337.03 | - 200.47 | -34.08 |
| Reduction non-current investment assets | - 176.12 | ||||
| Net income from associates (fin.) | 255.77 | 878.54 | 1 006.69 | 2 176.05 | 4 500.00 |
| Pre-tax profit | 314.20 | 954.03 | 703.27 | 2 151.34 | 4 671.20 |
| Income taxes | -12.89 | -16.94 | -42.46 | 4.78 | -37.72 |
| Net earnings | 301.31 | 937.09 | 660.81 | 2 156.13 | 4 633.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 815.94 | 815.94 | 815.94 | 14 142.66 | 14 993.88 |
| Participating interests | 451.52 | 416.52 | 1 974.52 | ||
| Investments total | 1 267.46 | 1 232.46 | 2 790.46 | 14 142.66 | 14 993.88 |
| Non-current other receivables | 1 707.38 | 944.28 | |||
| Long term receivables total | 1 707.38 | 944.28 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 248.43 | 302.58 | 304.36 | 3 604.72 | 3 321.61 |
| Current owed by particip. interest comp. | 770.98 | 1 435.72 | 406.95 | ||
| Current other receivables | 805.72 | 1 010.29 | 146.28 | 85.86 | |
| Current deferred tax assets | 19.91 | 25.39 | 27.48 | 1 569.05 | 1 865.92 |
| Short term receivables total | 1 845.04 | 2 773.97 | 885.07 | 5 259.63 | 5 187.54 |
| Other current investments | 306.34 | 315.16 | 635.96 | ||
| Cash and bank deposits | 981.11 | 1 633.27 | 2 919.82 | 638.89 | 281.97 |
| Cash and cash equivalents | 1 287.46 | 1 948.43 | 3 555.78 | 638.89 | 281.97 |
| Balance sheet total (assets) | 6 107.34 | 6 899.14 | 7 231.32 | 20 041.18 | 20 463.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.30 | 350.00 | 57.20 | 600.00 | 600.00 |
| Retained earnings | 5 535.02 | 5 486.33 | 6 366.22 | 6 427.03 | 7 983.15 |
| Profit of the financial year | 301.31 | 937.09 | 660.81 | 2 156.13 | 4 633.48 |
| Shareholders equity total | 5 971.63 | 6 853.42 | 7 164.23 | 9 263.15 | 13 296.63 |
| Non-current other liabilities | 2 372.00 | ||||
| Non-current liabilities total | 2 372.00 | ||||
| Current loans from credit institutions | 4 271.57 | 2 105.66 | |||
| Current trade creditors | 3.13 | 3.13 | 3.13 | 1.88 | 1.88 |
| Current owed to participating | 99.52 | ||||
| Short-term deferred tax liabilities | 32.80 | 42.33 | 63.94 | 1 552.27 | 1 879.64 |
| Other non-interest bearing current liabilities | 0.26 | 0.27 | 0.03 | 2 580.31 | 3 179.58 |
| Current liabilities total | 135.71 | 45.72 | 67.09 | 8 406.03 | 7 166.75 |
| Balance sheet total (liabilities) | 6 107.34 | 6 899.14 | 7 231.32 | 20 041.18 | 20 463.38 |
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.