Investeringsselskabet MFO Private Equity A/S
CVR number: 39377039
Christian IX's Gade 10, 1111 København K
cfl@metis-familyoffice.dk
tel: 24345412
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -50.15 | -38.26 | - 157.66 | - 195.18 | - 188.92 |
| EBIT | -50.15 | -38.26 | - 157.66 | - 195.18 | - 188.92 |
| Other financial income | 125.00 | 300.00 | 1 805.42 | 162.30 | 322.35 |
| Other financial expenses | -0.17 | -0.78 | - 919.47 | -11.41 | -0.89 |
| Pre-tax profit | 74.68 | 260.96 | 728.29 | -44.28 | 132.54 |
| Income taxes | -15.36 | -57.57 | - 139.77 | -23.34 | |
| Net earnings | 59.32 | 203.38 | 588.53 | -44.28 | 109.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 14 674.92 | 14 674.92 | 8 603.08 | 11 603.08 | 11 603.08 |
| Non-current other receivables | 5 000.00 | 5 000.00 | 8 000.00 | 2 848.00 | |
| Long term receivables total | 19 674.92 | 19 674.92 | 8 603.08 | 19 603.08 | 14 451.07 |
| Inventories total | |||||
| Current other receivables | 62.50 | 250.00 | 162.30 | 227.37 | |
| Current deferred tax assets | 12.00 | ||||
| Short term receivables total | 62.50 | 250.00 | 174.30 | 227.37 | |
| Cash and bank deposits | 455.74 | 513.87 | 12 564.01 | 616.83 | 5 614.56 |
| Cash and cash equivalents | 455.74 | 513.87 | 12 564.01 | 616.83 | 5 614.56 |
| Balance sheet total (assets) | 20 193.17 | 20 438.79 | 21 167.09 | 20 394.21 | 20 293.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 20 160.00 | 20 160.00 | 20 160.00 | 20 160.00 | 20 160.00 |
| Shares repurchased | 752.00 | ||||
| Retained earnings | -61.51 | -2.19 | - 550.81 | 37.72 | -6.56 |
| Profit of the financial year | 59.32 | 203.38 | 588.53 | -44.28 | 109.20 |
| Shareholders equity total | 20 157.81 | 20 361.19 | 20 949.72 | 20 153.44 | 20 262.64 |
| Non-current liabilities total | |||||
| Current trade creditors | 20.00 | 20.03 | 20.03 | 240.77 | 20.03 |
| Short-term deferred tax liabilities | 15.36 | 57.57 | 197.34 | 5.34 | |
| Other non-interest bearing current liabilities | 5.00 | ||||
| Current liabilities total | 35.36 | 77.60 | 217.37 | 240.77 | 30.37 |
| Balance sheet total (liabilities) | 20 193.17 | 20 438.79 | 21 167.09 | 20 394.21 | 20 293.01 |
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.