AIP Infrastructure II K/S
CVR number: 41411856
Klareboderne 1, 1115 København K
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -59 261.00 | -36 938.00 | -67 800.00 | -61 023.00 |
| Employee benefit expenses | - 614.00 | - 594.00 | ||
| EBIT | -59 261.00 | - 104 581.00 | - 840 245.00 | -44 364.00 |
| Other financial income | 147 246.00 | 275 647.00 | 375 489.00 | |
| Other financial expenses | 3 322.00 | 1 552.00 | - 614.00 | |
| Reduction non-current investment assets | 67 643.00 | - 857 093.00 | - 179 651.00 | |
| Net income from associates (fin.) | 85 263.00 | 196 904.00 | ||
| Pre-tax profit | 39 342.00 | - 566 150.00 | 330 512.00 | |
| Income taxes | -10.00 | -11.00 | -19.00 | |
| Net earnings | 39 332.00 | - 566 161.00 | 330 493.00 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Participating interests | 3 226 632.00 | 3 137 042.00 | 3 955 882.00 | |
| Other receivables | 2 450 196.00 | 1.00 | -1.00 | |
| Investments total | 2 450 196.00 | 3 226 633.00 | 3 137 042.00 | 3 955 881.00 |
| Non-curr. owed by particip. interest comp. | 3 694 369.00 | 4 506 251.00 | 6 731 844.00 | |
| Long term receivables total | 3 694 369.00 | 4 506 251.00 | 6 731 844.00 | |
| Inventories total | ||||
| Current other receivables | 17 911.00 | 4 790.00 | 60 771.00 | |
| Short term receivables total | 17 911.00 | 4 790.00 | 60 771.00 | |
| Cash and bank deposits | 50 998.00 | 129 195.00 | 172 171.00 | 138 027.00 |
| Cash and cash equivalents | 50 998.00 | 129 195.00 | 172 171.00 | 138 027.00 |
| Balance sheet total (assets) | 2 501 194.00 | 7 068 108.00 | 7 820 254.00 | 10 886 523.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 2 115 327.00 | 6 106 431.00 | 7 366 142.00 | 10 166 820.00 |
| Shares repurchased | 308 715.00 | 259 634.00 | 473 903.00 | |
| Other reserves | - 308 716.00 | - 259 634.00 | - 473 903.00 | |
| Retained earnings | - 140 980.00 | - 415 942.00 | -1 468 048.00 | |
| Profit of the financial year | 39 332.00 | - 566 161.00 | 330 493.00 | |
| Minority interest (BS) | 993 217.00 | 1 383 194.00 | 1 738 956.00 | |
| Shareholders equity total | 2 115 327.00 | 6 997 999.00 | 7 767 233.00 | 10 768 221.00 |
| Provisions | 1.00 | |||
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 70 108.00 | 53 021.00 | 118 302.00 | |
| Current liabilities total | 70 108.00 | 53 021.00 | 118 302.00 | |
| Balance sheet total (liabilities) | 2 115 327.00 | 7 068 108.00 | 7 820 254.00 | 10 886 523.00 |
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.