BLAUENFELDT INVEST ApS
CVR number: 35827102
Batzkes Bakke 19, 3400 Hillerød
anders@blauenfeldt.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -33.10 | -17.20 | 391.69 | -16.92 | -15.96 |
| EBIT | -33.10 | -17.20 | 391.69 | -16.92 | -15.96 |
| Other financial income | 551.17 | 31.85 | 2.53 | ||
| Other financial expenses | -98.08 | -3.02 | -57.45 | - 737.62 | -41.30 |
| Reduction non-current investment assets | -10.15 | - 400.00 | -65.81 | ||
| Pre-tax profit | - 141.33 | 530.94 | 366.10 | -1 154.54 | - 120.55 |
| Income taxes | 29.05 | - 117.73 | -80.59 | 163.54 | 11.97 |
| Net earnings | - 112.29 | 413.21 | 285.51 | - 991.01 | - 108.58 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 400.00 | 400.00 | 36.00 | 36.00 | |
| Non-current other receivables | 28.70 | 27.00 | |||
| Long term receivables total | 400.00 | 400.00 | 64.70 | 63.00 | |
| Inventories total | |||||
| Current deferred tax assets | 28.84 | 163.61 | 175.57 | ||
| Short term receivables total | 28.84 | 163.61 | 175.57 | ||
| Other current investments | 766.13 | 897.03 | 1 024.20 | 301.10 | 197.15 |
| Cash and bank deposits | 5.37 | 22.16 | 115.25 | 7.33 | 6.35 |
| Cash and cash equivalents | 771.49 | 919.19 | 1 139.45 | 308.43 | 203.50 |
| Balance sheet total (assets) | 800.33 | 1 319.19 | 1 539.45 | 536.73 | 442.08 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | ||||
| Retained earnings | 643.88 | 531.60 | 721.20 | 1 119.72 | 128.71 |
| Profit of the financial year | - 112.29 | 413.21 | 285.51 | - 991.01 | - 108.58 |
| Shareholders equity total | 581.60 | 994.80 | 1 169.72 | 178.71 | 70.13 |
| Non-current liabilities total | |||||
| Current owed to participating | 146.31 | 161.62 | 296.11 | 343.59 | 358.86 |
| Short-term deferred tax liabilities | 72.36 | 78.90 | 73.58 | 14.35 | |
| Other non-interest bearing current liabilities | 0.06 | 83.86 | 0.05 | 0.09 | 13.08 |
| Current liabilities total | 218.73 | 324.39 | 369.74 | 358.02 | 371.95 |
| Balance sheet total (liabilities) | 800.33 | 1 319.19 | 1 539.45 | 536.73 | 442.08 |
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.