BORDING INVEST, AARHUS ApS
CVR number: 34086052
Brabrand Kirkevej 5, 8220 Brabrand
tomaten@pomodoro.dk
tel: 40260050
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 009.46 | 598.98 | 319.08 | 312.84 | 306.72 |
| EBIT | 1 009.46 | 598.98 | 319.08 | 312.84 | 306.72 |
| Other financial income | 3.53 | 2.94 | 17.08 | 69.26 | 36.62 |
| Other financial expenses | -12.22 | -10.45 | -15.15 | -4.85 | -17.13 |
| Reduction non-current investment assets | - 100.00 | ||||
| Net income from associates (fin.) | 2.02 | 0.96 | 1.07 | 1.10 | 1.12 |
| Pre-tax profit | 1 002.79 | 592.44 | 322.07 | 378.36 | 227.32 |
| Income taxes | -40.40 | -55.54 | -1 094.89 | 4.35 | -1.54 |
| Net earnings | 962.39 | 536.90 | - 772.82 | 382.71 | 225.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 5 229.38 | 5 672.65 | 2 423.21 | 2 852.97 | 2 881.79 |
| Investments total | 5 229.38 | 5 672.65 | 2 423.21 | 2 852.97 | 2 881.79 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 83.40 | 253.44 | 2 757.96 | 635.11 | 673.82 |
| Current other receivables | 252.00 | ||||
| Current deferred tax assets | 4.35 | ||||
| Short term receivables total | 335.40 | 253.44 | 2 757.96 | 639.46 | 673.82 |
| Cash and bank deposits | 0.09 | 50.80 | 1 061.99 | 5.16 | 0.58 |
| Cash and cash equivalents | 0.09 | 50.80 | 1 061.99 | 5.16 | 0.58 |
| Balance sheet total (assets) | 5 564.87 | 5 976.89 | 6 243.15 | 3 497.59 | 3 556.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 000.00 | ||||
| Retained earnings | 3 609.10 | 4 571.49 | 3 108.39 | 2 335.57 | 2 718.28 |
| Profit of the financial year | 962.39 | 536.90 | - 772.82 | 382.71 | 225.78 |
| Shareholders equity total | 4 651.49 | 5 188.39 | 4 415.57 | 2 798.28 | 3 024.06 |
| Provisions | 357.75 | 357.75 | 357.75 | 357.75 | 357.75 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 15.00 | 15.00 | ||
| Current owed to group member | 490.23 | 350.21 | 359.94 | 326.55 | 157.82 |
| Short-term deferred tax liabilities | 40.40 | 55.54 | 1 094.89 | 1.54 | |
| Other non-interest bearing current liabilities | 25.00 | 25.00 | |||
| Current liabilities total | 555.63 | 430.75 | 1 469.83 | 341.55 | 174.36 |
| Balance sheet total (liabilities) | 5 564.87 | 5 976.89 | 6 243.15 | 3 497.59 | 3 556.18 |
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.