IVER C. WEILBACHS FOND
CVR number: 11601138
Firskovvej 36, 2800 Kongens Lyngby
ask@weilbach.com
tel: 33935927
weilbach.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -40.25 | - 105.58 | -87.89 | - 107.53 | -53.17 |
| Employee benefit expenses | - 117.35 | - 110.00 | - 110.00 | -17.50 | -17.50 |
| EBIT | - 157.61 | - 215.59 | - 197.89 | - 125.03 | -70.67 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -61.65 | -0.72 | -0.76 | ||
| Net income from associates (fin.) | 2 071.09 | 2 772.73 | - 939.88 | 2 262.34 | 2 036.07 |
| Pre-tax profit | 1 851.83 | 2 557.14 | -1 138.48 | 2 136.54 | 1 965.44 |
| Net earnings | 1 851.83 | 2 557.14 | -1 138.48 | 2 136.54 | 1 965.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 63 602.22 | 65 974.95 | 56 921.05 | 58 632.71 | 60 217.59 |
| Investments total | 63 602.22 | 65 974.95 | 56 921.05 | 58 632.71 | 60 217.59 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 400.00 | 435.42 | 145.16 | 283.63 | 395.47 |
| Short term receivables total | 400.00 | 435.42 | 145.16 | 283.63 | 395.47 |
| Cash and bank deposits | 12.83 | 12.04 | 11.32 | 9.56 | 8.59 |
| Cash and cash equivalents | 12.83 | 12.04 | 11.32 | 9.56 | 8.59 |
| Balance sheet total (assets) | 64 015.05 | 66 422.40 | 57 077.53 | 58 925.89 | 60 621.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 15 000.00 | 15 000.00 | 15 000.00 | 15 000.00 | 15 000.00 |
| Other reserves | 13 555.27 | 15 927.99 | 1 311.66 | 4 822.38 | |
| Other restricted equity | 150.00 | 150.00 | |||
| Retained earnings | 33 488.58 | 32 817.68 | 43 078.79 | 40 202.98 | 38 639.11 |
| Profit of the financial year | 1 851.83 | 2 557.14 | -1 138.48 | 2 136.54 | 1 965.44 |
| Shareholders equity total | 63 895.67 | 66 302.82 | 56 940.31 | 58 801.18 | 60 576.93 |
| Non-current liabilities total | |||||
| Current trade creditors | 27.22 | 27.22 | 27.22 | ||
| Other non-interest bearing current liabilities | 119.38 | 119.59 | 110.00 | 97.50 | 17.50 |
| Current liabilities total | 119.38 | 119.59 | 137.22 | 124.72 | 44.72 |
| Balance sheet total (liabilities) | 64 015.05 | 66 422.40 | 57 077.53 | 58 925.89 | 60 621.65 |
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.