FABRIKANT EINAR WILLUMSENS MINDELEGAT
CVR number: 29811717
Poul Ankers Gade 2, 1271 København K
mbr@rglaw.dk
tel: 53737160
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 209.11 | - 213.11 | - 220.24 | - 222.93 | - 262.42 |
| EBIT | - 209.11 | - 213.11 | - 220.24 | - 222.93 | - 262.42 |
| Other financial income | 92.67 | 84.05 | 70.16 | 86.46 | 247.45 |
| Other financial expenses | -8.39 | -28.06 | - 539.39 | ||
| Net income from associates (fin.) | 27 304.24 | 22 176.86 | 22 068.66 | -7 904.19 | 9 360.67 |
| Pre-tax profit | 27 187.80 | 22 039.41 | 21 890.52 | -8 580.04 | 9 345.69 |
| Net earnings | 27 187.80 | 22 039.41 | 21 890.52 | -8 580.04 | 9 345.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 271 280.48 | 291 623.18 | 309 062.05 | 293 179.45 | 302 088.59 |
| Investments total | 271 280.48 | 291 623.18 | 309 062.05 | 293 179.45 | 302 088.59 |
| Non-current loans receivable | 3 089.48 | 3 081.09 | 3 053.94 | 2 515.35 | 2 647.26 |
| Long term receivables total | 3 089.48 | 3 081.09 | 3 053.94 | 2 515.35 | 2 647.26 |
| Inventories total | |||||
| Current other receivables | 3.64 | 3.90 | 8.44 | ||
| Current deferred tax assets | 3.48 | 3.68 | 1.05 | 4.20 | 4.97 |
| Short term receivables total | 3.48 | 3.68 | 4.69 | 8.10 | 13.41 |
| Cash and bank deposits | 1 772.45 | 2 866.65 | 2 524.24 | 3 303.47 | 1 814.98 |
| Cash and cash equivalents | 1 772.45 | 2 866.65 | 2 524.24 | 3 303.47 | 1 814.98 |
| Balance sheet total (assets) | 276 145.88 | 297 574.60 | 314 644.92 | 299 006.37 | 306 564.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 930.00 | 1 930.00 | 1 930.00 | 1 930.00 | 1 930.00 |
| Other reserves | 265 861.85 | 286 204.54 | 303 643.42 | 289 298.49 | 298 207.62 |
| Other restricted equity | 4 000.00 | 4 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
| Retained earnings | -24 790.01 | -18 325.59 | -19 388.67 | 9 588.03 | -8 807.90 |
| Profit of the financial year | 27 187.80 | 22 039.41 | 21 890.52 | -8 580.04 | 9 345.69 |
| Shareholders equity total | 274 189.63 | 295 848.36 | 313 075.26 | 297 236.47 | 305 675.41 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 1 956.25 | 1 726.24 | 1 569.66 | 1 769.90 | 888.83 |
| Current liabilities total | 1 956.25 | 1 726.24 | 1 569.66 | 1 769.90 | 888.83 |
| Balance sheet total (liabilities) | 276 145.88 | 297 574.60 | 314 644.92 | 299 006.37 | 306 564.25 |
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.