MØLLE OG DAM ApS
CVR number: 18210843
Damsgårdvej 3, Sønderhå 7752 Snedsted
tel: 97939161
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1.72 | 9.85 | 5.80 | -3.60 | -0.14 |
| EBIT | 1.72 | 9.85 | 5.80 | -3.60 | -0.14 |
| Other financial income | 246.83 | 146.13 | 29.75 | 80.56 | 117.78 |
| Other financial expenses | -4.08 | -57.37 | - 278.71 | -21.22 | -29.73 |
| Net income from associates (fin.) | 254.92 | -26.81 | 338.11 | ||
| Pre-tax profit | 244.47 | 98.61 | 11.75 | 28.93 | 426.01 |
| Income taxes | -53.79 | -21.69 | 53.40 | -10.36 | -41.21 |
| Net earnings | 190.68 | 76.91 | 65.16 | 18.58 | 384.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Other tangible assets | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Tangible assets total | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Participating interests | 11 030.23 | 11 003.41 | 11 341.52 | ||
| Investments total | 11 030.23 | 11 003.41 | 11 341.52 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 11.39 | 0.22 | |||
| Current amounts owed by group member comp. | 74.32 | ||||
| Current other receivables | 0.14 | 10.47 | 5.60 | 5.26 | |
| Current deferred tax assets | 53.40 | 115.53 | 132.64 | ||
| Short term receivables total | 0.14 | 11.39 | 63.87 | 121.35 | 212.22 |
| Other current investments | 1 308.39 | 1 335.81 | 1 066.82 | 1 105.22 | 1 200.16 |
| Cash and bank deposits | 7.51 | 15.10 | 34.87 | 29.95 | 82.28 |
| Cash and cash equivalents | 1 315.90 | 1 350.91 | 1 101.69 | 1 135.17 | 1 282.45 |
| Balance sheet total (assets) | 1 318.04 | 1 364.31 | 12 197.79 | 12 261.93 | 12 838.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 290.00 | 290.00 | 300.00 | 300.00 | 300.00 |
| Share premium account | 10 765.31 | 10 765.31 | 10 765.31 | ||
| Other reserves | 254.92 | 228.11 | 566.22 | ||
| Retained earnings | 794.57 | 985.25 | 807.25 | 899.22 | 579.68 |
| Profit of the financial year | 190.68 | 76.91 | 65.16 | 18.58 | 384.80 |
| Shareholders equity total | 1 275.25 | 1 352.17 | 12 192.63 | 12 211.21 | 12 596.01 |
| Non-current deferred tax liabilities | 122.64 | ||||
| Non-current liabilities total | 122.64 | ||||
| Current trade creditors | 42.79 | 10.09 | 9.39 | ||
| Current owed to group member | 50.00 | 50.00 | |||
| Other non-interest bearing current liabilities | 2.05 | 5.16 | 0.72 | 60.14 | |
| Current liabilities total | 42.79 | 12.14 | 5.16 | 50.73 | 119.53 |
| Balance sheet total (liabilities) | 1 318.04 | 1 364.31 | 12 197.79 | 12 261.93 | 12 838.18 |
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.