FONDEN MACHSIKE HADAS OG JESHURUN
CVR number: 31164869
Anker Heegaards Gade 2, 1572 København V
adm@herbo.dk
tel: 33144200
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 495.20 | 370.95 | 753.76 | 964.20 | 1 096.80 |
| Other operating income | 25.53 | 90.13 | 74.46 | ||
| Gross profit | 76.48 | -33.57 | -55.75 | 401.70 | 442.38 |
| Total depreciation | -96.15 | - 655.76 | |||
| Reduction in value of non-current assets | 4 340.11 | 323.79 | -3 175.08 | 257.51 | |
| EBIT | -19.67 | 4 962.30 | 268.04 | -2 773.38 | 699.90 |
| Other financial income | 104.76 | ||||
| Other financial expenses | -44.81 | - 210.40 | -96.33 | -93.55 | - 105.43 |
| Pre-tax profit | 40.28 | 4 751.90 | 171.71 | -2 866.93 | 594.47 |
| Income taxes | - 700.03 | -43.45 | 689.27 | 295.03 | |
| Net earnings | 40.28 | 4 051.86 | 128.26 | -2 177.65 | 889.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 12 284.84 | 29 800.00 | 30 500.00 | 27 500.00 | 28 500.00 |
| Tangible assets total | 12 284.84 | 29 800.00 | 30 500.00 | 27 500.00 | 28 500.00 |
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 42.22 | ||||
| Current other receivables | 24.69 | 571.85 | 54.71 | 17.95 | 0.18 |
| Current deferred tax assets | 240.82 | ||||
| Short term receivables total | 24.69 | 571.85 | 54.71 | 60.17 | 241.00 |
| Other current investments | 429.63 | ||||
| Cash and bank deposits | 4 151.68 | 1 114.96 | 1 279.67 | 1 192.28 | 677.92 |
| Cash and cash equivalents | 4 581.32 | 1 114.96 | 1 279.67 | 1 192.28 | 677.92 |
| Balance sheet total (assets) | 16 890.84 | 31 486.81 | 31 834.38 | 28 752.45 | 29 418.92 |
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 |
| Retained earnings | -1 169.96 | -1 129.67 | 2 922.19 | 3 050.45 | 872.79 |
| Profit of the financial year | 40.28 | 4 051.86 | 128.26 | -2 177.65 | 889.50 |
| Shareholders equity total | 13 870.33 | 17 922.19 | 18 050.45 | 15 872.79 | 16 762.30 |
| Provisions | 700.03 | 743.49 | 54.21 | ||
| Non-current loans from credit institutions | 2 586.00 | 12 417.87 | 12 285.58 | 12 153.61 | 12 031.60 |
| Non-current liabilities total | 2 586.00 | 12 417.87 | 12 285.58 | 12 153.61 | 12 031.60 |
| Current loans from credit institutions | 135.00 | 135.00 | 135.00 | 135.00 | |
| Advances received | 221.19 | 223.45 | 337.63 | 380.20 | 379.61 |
| Current trade creditors | 75.79 | 113.78 | 122.10 | 78.33 | |
| Other non-interest bearing current liabilities | 213.33 | 12.47 | 152.04 | 9.23 | 32.09 |
| Accruals and deferred income | 16.41 | 25.30 | |||
| Current liabilities total | 434.52 | 446.71 | 754.87 | 671.84 | 625.03 |
| Balance sheet total (liabilities) | 16 890.84 | 31 486.81 | 31 834.38 | 28 752.45 | 29 418.92 |
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.