FRIHEDEN INVEST A/S
CVR number: 15734949
Høsterkøbvej 65, 2970 Hørsholm
tel: 45946610
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 4 374.00 | 4 530.00 | 4 080.00 | 5 609.00 | 6 166.00 |
| External services | -4 994.00 | -8 101.00 | -7 238.00 | -9 633.00 | -7 699.00 |
| Gross profit | - 620.00 | -3 571.00 | -3 158.00 | -4 024.00 | -1 533.00 |
| Employee benefit expenses | -8 621.00 | -9 024.00 | -9 764.00 | -13 812.00 | -15 439.00 |
| Other operating expenses | 23 318.00 | 187 732.00 | - 143 003.00 | - 129 140.00 | 585 809.00 |
| Total depreciation | - 910.00 | - 838.00 | -2 650.00 | -1 862.00 | -12 889.00 |
| EBIT | 13 167.00 | 174 299.00 | - 158 575.00 | - 148 838.00 | 555 948.00 |
| Other financial expenses | - 363.00 | - 553.00 | - 215.00 | - 215.00 | -80.00 |
| Pre-tax profit | 12 804.00 | 173 745.00 | - 158 790.00 | - 149 053.00 | 555 868.00 |
| Income taxes | -25 546.00 | 140.00 | -5 275.00 | -2 427.00 | - 111 287.00 |
| Net earnings | -12 742.00 | 173 885.00 | - 164 065.00 | - 151 480.00 | 444 581.00 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 86 762.00 | 90 305.00 | 94 248.00 | 94 254.00 | 108 250.00 |
| Machinery and equipment | 4 750.00 | 4 529.00 | 4 489.00 | 4 486.00 | 5 165.00 |
| Tangible assets total | 91 512.00 | 94 834.00 | 98 737.00 | 98 740.00 | 113 415.00 |
| Holdings in group member companies | 1 127 189.00 | 1 526 009.00 | 540 239.00 | 476 942.00 | 483 150.00 |
| Other non-current investments | 1.00 | 1.00 | |||
| Real estate investments | 55 518.00 | 58 952.00 | 53 607.00 | 53 596.00 | 59 650.00 |
| Investments total | 1 182 708.00 | 1 584 962.00 | 593 846.00 | 530 538.00 | 542 800.00 |
| Deferred tax assets | 322.00 | ||||
| Long term receivables total | 322.00 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 15 402.00 | 4 161.00 | 4 161.00 | 9 925.00 | |
| Prepayments and accrued income | 271.00 | 232.00 | 258.00 | 306.00 | 672.00 |
| Current other receivables | 15 615.00 | 24 471.00 | 7 452.00 | 4 797.00 | 38 058.00 |
| Current deferred tax assets | 1 335.00 | ||||
| Short term receivables total | 31 288.00 | 26 038.00 | 11 871.00 | 9 264.00 | 48 655.00 |
| Current other shares and ownership | 1 271 124.00 | 1 249 381.00 | 1 632 605.00 | 1 754 287.00 | 1 872 933.00 |
| Cash and bank deposits | 33 240.00 | 1 111.00 | 273 014.00 | 42 251.00 | 21 046.00 |
| Cash and cash equivalents | 1 304 364.00 | 1 250 492.00 | 1 905 619.00 | 1 796 538.00 | 1 893 979.00 |
| Balance sheet total (assets) | 2 610 194.00 | 2 956 326.00 | 2 610 073.00 | 2 435 080.00 | 2 598 849.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
| Shares repurchased | -30 000.00 | - 385 000.00 | -50 000.00 | ||
| Other reserves | 938 080.00 | 1 045 888.00 | 156 025.00 | 866 025.00 | 196 025.00 |
| Retained earnings | 1 655 412.00 | 1 534 863.00 | 2 628 610.00 | 2 079 546.00 | 1 878 066.00 |
| Profit of the financial year | -12 742.00 | 173 885.00 | - 164 065.00 | - 151 480.00 | 444 581.00 |
| Shareholders equity total | 2 590 750.00 | 2 764 636.00 | 2 600 570.00 | 2 419 091.00 | 2 478 672.00 |
| Non-current deferred tax liabilities | 621.00 | 566.00 | 554.00 | 560.00 | |
| Non-current liabilities total | 621.00 | 566.00 | 554.00 | 560.00 | |
| Current loans from credit institutions | 159 532.00 | ||||
| Current trade creditors | 428.00 | 582.00 | 771.00 | 1 140.00 | 2 645.00 |
| Current owed to group member | 7 500.00 | 27 000.00 | |||
| Short-term deferred tax liabilities | 8 230.00 | 4 637.00 | 3 170.00 | 112 337.00 | |
| Other non-interest bearing current liabilities | 3 285.00 | 3 955.00 | 3 529.00 | 11 125.00 | 4 635.00 |
| Current liabilities total | 19 443.00 | 191 069.00 | 8 937.00 | 15 435.00 | 119 617.00 |
| Balance sheet total (liabilities) | 2 610 193.00 | 2 956 326.00 | 2 610 073.00 | 2 435 080.00 | 2 598 849.00 |
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.