BOGHANDLER HENNING CLAUSENS FOND
CVR number: 35405062
Rådhuspladsen 3, 8000 Aarhus C
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -97.45 | - 150.86 | - 227.14 | - 195.24 | - 145.24 |
| Employee benefit expenses | - 121.56 | -41.17 | - 167.09 | -62.68 | - 122.59 |
| EBIT | - 219.01 | - 192.02 | - 394.22 | - 257.92 | - 267.83 |
| Other financial income | 4 020.60 | 389.74 | 2 611.51 | 534.95 | 1 477.89 |
| Other financial expenses | - 496.13 | -1 182.24 | - 273.53 | -3 250.67 | |
| Net income from associates (fin.) | 3 989.95 | 1 140.18 | 3 893.51 | - 131.96 | 1 511.67 |
| Pre-tax profit | 7 295.41 | 155.66 | 5 837.27 | -3 105.60 | 2 721.73 |
| Income taxes | -4.33 | -13.71 | -9.33 | 5.83 | |
| Net earnings | 7 291.08 | 155.66 | 5 823.57 | -3 114.93 | 2 727.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 39 887.89 | 39 828.08 | 42 621.59 | 40 989.63 | 42 501.30 |
| Investments total | 39 887.89 | 39 828.08 | 42 621.59 | 40 989.63 | 42 501.30 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 512.49 | 18.28 | |||
| Current deferred tax assets | 68.82 | 8.55 | 93.43 | 199.26 | |
| Short term receivables total | 68.82 | 8.55 | 605.93 | 217.55 | |
| Other current investments | 28 194.20 | 26 307.42 | 21 547.04 | 18 665.70 | 19 132.75 |
| Cash and bank deposits | 3 028.34 | 4 893.61 | 539.78 | 571.03 | 773.80 |
| Cash and cash equivalents | 31 222.54 | 31 201.03 | 22 086.81 | 19 236.73 | 19 906.55 |
| Balance sheet total (assets) | 71 179.26 | 71 037.65 | 64 708.40 | 60 832.29 | 62 625.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Other reserves | 12 227.06 | 12 167.24 | 14 960.76 | 13 328.80 | 14 840.46 |
| Other restricted equity | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
| Retained earnings | 34 120.54 | 40 692.42 | 37 608.24 | 43 277.77 | 37 433.18 |
| Profit of the financial year | 7 291.08 | 155.66 | 5 823.57 | -3 114.93 | 2 727.56 |
| Shareholders equity total | 58 938.67 | 58 315.32 | 63 692.56 | 58 791.63 | 60 301.20 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.28 | 8.63 | 0.06 | ||
| Current owed to group member | 11 658.58 | 12 039.27 | |||
| Short-term deferred tax liabilities | 0.10 | ||||
| Other non-interest bearing current liabilities | 582.00 | 682.78 | 1 007.11 | 2 040.59 | 2 324.19 |
| Current liabilities total | 12 240.58 | 12 722.33 | 1 015.84 | 2 040.66 | 2 324.19 |
| Balance sheet total (liabilities) | 71 179.26 | 71 037.65 | 64 708.40 | 60 832.29 | 62 625.39 |
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.