DOLLARGRIN ApS
CVR number: 30688694
Dronning Margrethes Vej 4 D, 4000 Roskilde
at@antistandard.dk
tel: 26858103
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.00 | -11.53 | -32.42 | -91.49 | -29.54 |
| Total depreciation | -5.97 | -35.80 | |||
| EBIT | -8.00 | -11.53 | -32.42 | -97.46 | -65.34 |
| Other financial income | 0.53 | 1.18 | 1.66 | ||
| Other financial expenses | -6.79 | -13.86 | -8.18 | -3.72 | 0.70 |
| Net income from associates (fin.) | 380.54 | 377.20 | -26.88 | 234.22 | 38.83 |
| Pre-tax profit | 365.75 | 351.81 | -66.95 | 134.23 | -24.15 |
| Income taxes | 9.67 | 4.09 | 29.33 | 34.05 | |
| Net earnings | 375.42 | 355.90 | -66.95 | 163.56 | 9.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 173.03 | 137.23 | |||
| Tangible assets total | 173.03 | 137.23 | |||
| Holdings in group member companies | 1 123.71 | 1 240.91 | 354.03 | 588.25 | 509.28 |
| Investments total | 1 123.71 | 1 240.91 | 354.03 | 588.25 | 509.28 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 48.81 | 314.55 | 189.25 | ||
| Prepayments and accrued income | 1.91 | ||||
| Current other receivables | 7.19 | 104.20 | 108.22 | ||
| Current deferred tax assets | 3.16 | 52.09 | 40.00 | 86.44 | 105.14 |
| Short term receivables total | 51.97 | 52.09 | 363.64 | 379.89 | 213.35 |
| Other current investments | 33.54 | 33.54 | |||
| Cash and bank deposits | 1 000.00 | 704.22 | 251.17 | 392.13 | |
| Cash and cash equivalents | 1 000.00 | 704.22 | 284.71 | 425.67 | |
| Balance sheet total (assets) | 1 175.68 | 2 293.00 | 1 421.88 | 1 425.89 | 1 285.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Asset revaluation reserve | 738.71 | ||||
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 215.91 | 189.03 | 227.65 | 344.28 | |
| Retained earnings | - 221.36 | 563.86 | 832.24 | 608.86 | 533.78 |
| Profit of the financial year | 375.42 | 355.90 | -66.95 | 163.56 | 9.91 |
| Shareholders equity total | 1 128.36 | 1 373.66 | 1 193.71 | 1 242.87 | 1 134.97 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 8.00 | 8.00 | ||
| Current owed to participating | 211.45 | 0.03 | 0.03 | ||
| Current owed to group member | 910.92 | 182.99 | 127.38 | ||
| Short-term deferred tax liabilities | 8.28 | 23.16 | |||
| Other non-interest bearing current liabilities | 39.32 | 0.42 | 0.44 | ||
| Current liabilities total | 47.32 | 919.34 | 228.18 | 183.02 | 150.57 |
| Balance sheet total (liabilities) | 1 175.68 | 2 293.00 | 1 421.88 | 1 425.89 | 1 285.54 |
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.