PM Holding 2015 Aps
CVR number: 37292761
Sanatorievej 9, 8680 Ry
pmtegnestue@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -6.25 | -6.25 | |||
| Gross profit | -6.09 | -6.25 | -6.25 | -6.28 | -6.30 |
| EBIT | -6.09 | -6.25 | -6.25 | -6.28 | -6.30 |
| Other financial income | 2 799.23 | -41.65 | 25.68 | ||
| Other financial expenses | -0.07 | -0.56 | -11.00 | -11.04 | |
| Net income from associates (fin.) | 4.24 | 9.08 | 35.00 | 22.22 | 35.54 |
| Pre-tax profit | -1.93 | 2.26 | 2 816.97 | -36.74 | 54.92 |
| Income taxes | 1.19 | 1.38 | 3.80 | 12.97 | 12.51 |
| Net earnings | -0.74 | 3.64 | 2 820.77 | -23.77 | 67.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 164.26 | 108.33 | 143.34 | 165.56 | 201.10 |
| Other shares and similar rights of ownership | 809.47 | 809.47 | |||
| Investments total | 164.26 | 108.33 | 143.34 | 975.03 | 1 010.57 |
| Non-current loans receivable | 125.00 | 125.00 | 149.83 | 277.57 | 277.57 |
| Long term receivables total | 125.00 | 125.00 | 149.83 | 277.57 | 277.57 |
| Inventories total | |||||
| Current deferred tax assets | 2.82 | 6.62 | 13.12 | 42.66 | |
| Short term receivables total | 2.82 | 6.62 | 13.12 | 42.66 | |
| Other current investments | 500.00 | 458.35 | 480.73 | ||
| Cash and bank deposits | 0.98 | 4.44 | 2 142.83 | 1 043.88 | 943.82 |
| Cash and cash equivalents | 0.98 | 4.44 | 2 642.83 | 1 502.23 | 1 424.55 |
| Balance sheet total (assets) | 290.24 | 240.59 | 2 942.61 | 2 767.95 | 2 755.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 117.00 | 122.00 | ||
| Other reserves | 114.26 | 58.33 | 93.34 | 115.56 | 151.10 |
| Retained earnings | -29.20 | 25.98 | - 219.79 | 2 461.76 | 2 280.45 |
| Profit of the financial year | -0.74 | 3.64 | 2 820.77 | -23.77 | 67.42 |
| Shareholders equity total | 134.31 | 137.95 | 2 857.32 | 2 720.55 | 2 670.97 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.09 | 6.25 | 6.25 | 6.25 | 6.25 |
| Current owed to group member | 57.63 | 45.40 | 51.65 | 41.15 | 78.14 |
| Other non-interest bearing current liabilities | 92.21 | 51.00 | 27.40 | 0.00 | |
| Current liabilities total | 155.93 | 102.65 | 85.30 | 47.41 | 84.39 |
| Balance sheet total (liabilities) | 290.24 | 240.59 | 2 942.61 | 2 767.95 | 2 755.36 |
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.