FRANK MOGENSEN HOLDING ApS
CVR number: 25345665
Skansevej 88, 3400 Hillerød
frank@fmogensen.dk
tel: 21331133
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -67.31 | -73.10 | - 325.70 | -2 126.35 | -4 259.51 |
| EBIT | -67.31 | -73.10 | - 325.70 | -2 126.35 | -4 259.51 |
| Other financial income | 536.89 | 694.81 | 21 592.72 | ||
| Other financial expenses | -42.97 | -18.99 | -2 682.54 | -23 167.22 | -16 454.90 |
| Net income from associates (fin.) | -6 163.88 | - 453.50 | 64 145.18 | -30.13 | -71.36 |
| Pre-tax profit | -6 274.16 | - 545.59 | 61 673.84 | -24 628.89 | 806.95 |
| Income taxes | -10.27 | 7.99 | 0.40 | ||
| Net earnings | -6 284.43 | - 545.59 | 61 673.84 | -24 620.90 | 807.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 120.00 | 89.87 | 18.51 | ||
| Participating interests | 8 819.10 | 8 365.60 | |||
| Investments total | 8 819.10 | 8 365.60 | 120.00 | 89.87 | 18.51 |
| Long term receivables total | |||||
| Finished products/goods | 179.92 | 179.92 | |||
| Inventories total | 179.92 | 179.92 | |||
| Current amounts owed by group member comp. | 17.01 | 1 254.57 | 2 912.93 | ||
| Current other receivables | 3.84 | 15.88 | 1 578.56 | 1 521.97 | 2 774.42 |
| Current deferred tax assets | 140.48 | 1.68 | |||
| Short term receivables total | 3.84 | 15.88 | 1 595.57 | 2 917.02 | 5 689.02 |
| Other current investments | 56 852.91 | 31 817.31 | 33 991.01 | ||
| Cash and bank deposits | 1 087.21 | 860.39 | 3 687.14 | 1 369.61 | 1 320.16 |
| Cash and cash equivalents | 1 087.21 | 860.39 | 60 540.05 | 33 186.92 | 35 311.17 |
| Balance sheet total (assets) | 9 910.16 | 9 241.87 | 62 255.61 | 36 373.72 | 41 198.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 4 200.00 | 3 500.00 | |||
| Other reserves | 6 100.35 | 5 646.86 | -4 200.00 | -3 500.00 | |
| Retained earnings | 9 805.59 | 2 374.66 | 425.93 | 57 899.76 | 29 778.86 |
| Profit of the financial year | -6 284.43 | - 545.59 | 61 673.84 | -24 620.90 | 807.35 |
| Shareholders equity total | 9 746.51 | 7 600.93 | 62 224.76 | 33 403.86 | 30 711.21 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.06 | 10 463.77 | |||
| Current trade creditors | 8.50 | 12.50 | 12.50 | 8.50 | 8.50 |
| Current owed to participating | 155.13 | 11.94 | 4.79 | 1 821.07 | 15.14 |
| Other non-interest bearing current liabilities | 0.02 | 1 616.51 | 13.50 | 1 140.29 | |
| Current liabilities total | 163.64 | 1 640.95 | 30.85 | 2 969.86 | 10 487.41 |
| Balance sheet total (liabilities) | 9 910.16 | 9 241.87 | 62 255.61 | 36 373.72 | 41 198.62 |
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.