MØLLERENS FOND — Credit Rating and Financial Key Figures
CVR number: 86494914
Hunderupvej 71, 5230 Odense M
hans@bechpetersen.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 194.00 | - 244.00 | 1 446.00 | 559.00 | 2 510.82 |
| Employee benefit expenses | - 150.00 | - 150.00 | - 520.00 | - 520.00 | - 520.00 |
| Reduction in value of non-current assets | -2 400.00 | -3 200.00 | -1 400.00 | ||
| EBIT | - 344.00 | - 394.00 | 926.00 | 39.00 | 1 990.82 |
| Other financial income | 1 152.00 | 3 824.00 | 450.00 | 2 652.00 | 11 917.98 |
| Other financial expenses | -1.00 | -5.00 | -5 365.00 | -1 109.00 | -2 382.15 |
| Net income from associates (fin.) | 2 318.00 | 7 375.00 | |||
| Pre-tax profit | 3 125.00 | 10 800.00 | -3 989.00 | 1 582.00 | 11 526.64 |
| Income taxes | 12.00 | - 386.00 | -2 255.17 | ||
| Net earnings | 3 125.00 | 10 800.00 | -3 977.00 | 1 196.00 | 9 271.47 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 107 400.00 | 104 200.00 | 102 800.00 | ||
| Tangible assets total | 107 400.00 | 104 200.00 | 102 800.00 | ||
| Holdings in group member companies | 33 636.00 | 41 011.00 | |||
| Participating interests | 10 105.00 | 10 105.00 | 10 105.00 | 10 105.00 | 10 105.20 |
| Investments total | 43 741.00 | 51 116.00 | 10 105.00 | 10 105.00 | 10 105.20 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 187.00 | 317.00 | 325.60 | ||
| Current amounts owed by group member comp. | 17 926.00 | 17 119.00 | |||
| Prepayments and accrued income | 2.00 | 20.00 | 114.00 | 140.75 | |
| Current other receivables | 22.00 | 8.00 | 124.00 | 127.93 | |
| Short term receivables total | 17 928.00 | 17 141.00 | 215.00 | 555.00 | 594.29 |
| Other current investments | 19 856.00 | 22 698.00 | 17 236.00 | 18 385.00 | 20 441.10 |
| Cash and bank deposits | 723.00 | 1 025.00 | 1 376.00 | 1 627.00 | 1 475.65 |
| Cash and cash equivalents | 20 579.00 | 23 723.00 | 18 612.00 | 20 012.00 | 21 916.75 |
| Balance sheet total (assets) | 82 248.00 | 91 980.00 | 136 332.00 | 134 872.00 | 135 416.24 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
| Other reserves | 12 184.00 | 19 559.00 | |||
| Other restricted equity | 3 000.00 | 3 000.00 | 3 000.00 | ||
| Retained earnings | 56 279.00 | 50 731.00 | 76 875.00 | 72 108.00 | 71 847.98 |
| Profit of the financial year | 3 125.00 | 10 800.00 | -3 977.00 | 1 196.00 | 9 271.47 |
| Shareholders equity total | 81 588.00 | 91 090.00 | 85 898.00 | 86 304.00 | 94 119.45 |
| Provisions | 5 005.00 | 5 392.00 | 4 891.10 | ||
| Non-current loans from credit institutions | 39 845.00 | 37 850.00 | 28 512.02 | ||
| Non-current liabilities total | 39 845.00 | 37 850.00 | 28 512.02 | ||
| Current loans from credit institutions | 1 980.00 | 1 997.00 | 2 080.13 | ||
| Advances received | 63.00 | ||||
| Current trade creditors | 18.00 | 364.00 | 294.86 | ||
| Short-term deferred tax liabilities | 320.00 | 2 689.88 | |||
| Other non-interest bearing current liabilities | 660.00 | 890.00 | 2 699.00 | 2 459.00 | 2 355.48 |
| Accruals and deferred income | 504.00 | 506.00 | 473.33 | ||
| Current liabilities total | 660.00 | 890.00 | 5 584.00 | 5 326.00 | 7 893.67 |
| Balance sheet total (liabilities) | 82 248.00 | 91 980.00 | 136 332.00 | 134 872.00 | 135 416.24 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.