Holger Bonde Holding ApS
CVR number: 38833693
Fyrrevej 14, 2680 Solrød Strand
holger@qnation.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -19.31 | -10.91 | -11.91 | -15.53 | -20.84 |
| EBIT | -19.31 | -10.91 | -11.91 | -15.53 | -20.84 |
| Other financial income | 209.07 | 123.26 | 499.89 | 1 432.96 | |
| Other financial expenses | -0.53 | -0.78 | - 578.26 | -0.50 | -0.94 |
| Net income from associates (fin.) | 1 227.92 | 1 598.21 | 2 338.18 | 1 520.40 | 1 068.47 |
| Pre-tax profit | 1 208.08 | 1 795.60 | 1 871.27 | 2 004.27 | 2 479.65 |
| Income taxes | -35.44 | -9.04 | - 308.57 | ||
| Net earnings | 1 208.08 | 1 760.16 | 1 871.27 | 1 995.23 | 2 171.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 2 072.40 | 2 650.61 | 1 983.78 | 2 304.18 | 2 172.65 |
| Investments total | 2 072.40 | 2 650.61 | 1 983.78 | 2 304.18 | 2 172.65 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 27.35 | ||||
| Current deferred tax assets | 18.64 | 41.96 | 49.98 | ||
| Short term receivables total | 18.64 | 41.96 | 77.34 | ||
| Other current investments | 976.47 | 3 456.72 | 3 921.12 | 6 938.98 | |
| Cash and bank deposits | 5.14 | 128.28 | 26.67 | 1 099.85 | 8.72 |
| Cash and cash equivalents | 5.14 | 1 104.75 | 3 483.39 | 5 020.97 | 6 947.70 |
| Balance sheet total (assets) | 2 077.53 | 3 755.36 | 5 485.81 | 7 367.10 | 9 197.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 113.00 | 114.40 | 650.00 | 700.00 | |
| Other reserves | 2 007.19 | 2 625.11 | 1 958.28 | 2 278.68 | 2 147.15 |
| Retained earnings | -1 214.58 | - 848.02 | 1 464.57 | 2 365.44 | 3 792.20 |
| Profit of the financial year | 1 208.08 | 1 760.16 | 1 871.27 | 1 995.23 | 2 171.08 |
| Shareholders equity total | 2 040.69 | 3 690.25 | 5 448.52 | 7 329.35 | 8 850.43 |
| Non-current deferred tax liabilities | 28.27 | 308.57 | |||
| Non-current liabilities total | 28.27 | 308.57 | |||
| Current trade creditors | 6.50 | 6.50 | 6.50 | 6.50 | 6.50 |
| Current owed to participating | 30.34 | 30.34 | 30.79 | 31.25 | 32.19 |
| Current liabilities total | 36.84 | 36.84 | 37.30 | 37.75 | 38.69 |
| Balance sheet total (liabilities) | 2 077.53 | 3 755.36 | 5 485.81 | 7 367.10 | 9 197.69 |
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.