FUTURE & CO HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 32556353
Store Kongensgade 81 A, 1264 København K
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -6.83 | -7.91 | -8.09 | ||
| Gross profit | -6.83 | -7.91 | -8.09 | -8.38 | -9.88 |
| EBIT | -6.83 | -7.91 | -8.09 | -8.38 | -9.88 |
| Other financial income | 40.80 | 37.81 | 27.89 | 29.99 | 42.48 |
| Other financial expenses | -5.59 | -0.03 | -4.40 | -7.25 | -5.00 |
| Reduction non-current investment assets | -40.00 | -29.50 | 2.00 | ||
| Net income from associates (fin.) | 56.30 | -19.60 | 394.48 | 546.23 | 515.23 |
| Pre-tax profit | 84.69 | -29.73 | 380.38 | 562.59 | 542.83 |
| Income taxes | 2.18 | -1.14 | -3.78 | 1.83 | |
| Net earnings | 86.87 | -29.73 | 379.23 | 558.80 | 544.66 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 624.40 | 604.80 | 999.28 | 1 455.27 | 1 997.04 |
| Participating interests | 60.00 | 50.00 | 20.50 | 140.23 | 113.69 |
| Investments total | 684.40 | 654.80 | 1 019.78 | 1 595.50 | 2 110.73 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 021.89 | 900.37 | 860.17 | 777.00 | 454.79 |
| Current owed by particip. interest comp. | 50.00 | 53.63 | |||
| Current other receivables | 50.00 | 50.00 | |||
| Current deferred tax assets | 187.59 | ||||
| Short term receivables total | 1 021.89 | 950.37 | 910.17 | 827.00 | 696.02 |
| Cash and bank deposits | 13.54 | 2.42 | 2.42 | 0.28 | 4.34 |
| Cash and cash equivalents | 13.54 | 2.42 | 2.42 | 0.28 | 4.34 |
| Balance sheet total (assets) | 1 719.83 | 1 607.59 | 1 932.36 | 2 422.78 | 2 811.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 114.40 | 117.80 | 122.00 | |
| Other reserves | 434.01 | 1 038.27 | |||
| Retained earnings | 1 259.32 | 1 346.19 | 1 202.06 | 1 029.48 | 862.03 |
| Profit of the financial year | 86.87 | -29.73 | 379.23 | 558.80 | 544.66 |
| Shareholders equity total | 1 581.79 | 1 441.46 | 1 820.69 | 2 265.10 | 2 691.96 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 7.50 | |||
| Current owed to participating | 126.69 | 161.13 | 105.52 | ||
| Short-term deferred tax liabilities | 6.36 | 1.14 | 4.93 | 70.97 | |
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 5.00 | 147.75 | 40.66 |
| Current liabilities total | 138.04 | 166.13 | 111.67 | 157.68 | 119.13 |
| Balance sheet total (liabilities) | 1 719.83 | 1 607.59 | 1 932.36 | 2 422.78 | 2 811.09 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.