FGB Holding ApS
CVR number: 37918520
Skydebanegade 18, 1709 København V
frederik@neutral.com
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.16 | -12.04 | -10.51 | ||
| Costs of management | -9.00 | -7.00 | |||
| EBIT | -9.00 | -7.00 | -8.16 | -12.04 | -10.51 |
| Other financial income | 3.00 | 31.00 | 13.20 | 24.40 | 57.47 |
| Other financial expenses | -1.00 | -3.00 | -3.82 | -5.36 | -5.82 |
| Net income from associates (fin.) | 865.00 | 792.00 | 2 067.45 | 4 373.23 | 3 801.79 |
| Pre-tax profit | 858.00 | 813.00 | 2 068.66 | 4 380.23 | 3 842.94 |
| Income taxes | -1.47 | -9.06 | |||
| Net earnings | 858.00 | 813.00 | 2 068.66 | 4 378.76 | 3 833.88 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 3 261.00 | 3 787.00 | 5 794.63 | 9 567.86 | 12 369.65 |
| Investments total | 3 261.00 | 3 787.00 | 5 794.63 | 9 567.86 | 12 369.65 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 108.00 | 371.00 | 418.47 | 1 016.20 | |
| Current other receivables | 45.00 | 46.00 | 46.57 | 47.63 | |
| Short term receivables total | 153.00 | 417.00 | 465.03 | 1 063.83 | |
| Cash and bank deposits | 1.55 | 1.55 | 1 612.34 | ||
| Cash and cash equivalents | 1.55 | 1.55 | 1 612.34 | ||
| Balance sheet total (assets) | 3 414.00 | 4 204.00 | 6 261.21 | 10 633.24 | 13 981.99 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 54.00 | 55.00 | 56.50 | 500.00 | 100.00 |
| Other reserves | 3 060.00 | 2 946.00 | 4 352.96 | 8 726.19 | 12 527.98 |
| Retained earnings | - 688.00 | 229.00 | - 421.60 | -3 226.17 | -2 749.20 |
| Profit of the financial year | 858.00 | 813.00 | 2 068.66 | 4 378.76 | 3 833.88 |
| Shareholders equity total | 3 334.00 | 4 093.00 | 6 106.52 | 10 428.78 | 13 762.66 |
| Non-current deferred tax liabilities | 1.47 | 10.53 | |||
| Non-current liabilities total | 1.47 | 10.53 | |||
| Current trade creditors | 8.00 | 8.00 | 7.80 | 9.50 | 9.50 |
| Current owed to participating | 146.89 | 193.28 | 199.08 | ||
| Other non-interest bearing current liabilities | 72.00 | 103.00 | 0.21 | 0.23 | |
| Current liabilities total | 80.00 | 111.00 | 154.69 | 202.99 | 208.81 |
| Balance sheet total (liabilities) | 3 414.00 | 4 204.00 | 6 261.21 | 10 633.24 | 13 981.99 |
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.