Passione Invest ApS
CVR number: 31428408
Albert Schweitzers Vej 26, 2450 København SV
KLA@NPV.AS
tel: 30663092
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9.43 | 60.52 | -9.59 | -0.63 | -61.45 |
| Total depreciation | -2.00 | ||||
| EBIT | 7.43 | 60.52 | -9.59 | -0.63 | -61.45 |
| Other financial income | 985.69 | ||||
| Other financial expenses | -24.36 | -20.14 | -2.44 | -1.85 | -7.38 |
| Pre-tax profit | -16.93 | 40.38 | -12.03 | -2.48 | 916.87 |
| Income taxes | - 185.28 | ||||
| Net earnings | -16.93 | 40.38 | -12.03 | -2.48 | 731.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 398.00 | ||||
| Tangible assets total | 398.00 | ||||
| Holdings in group member companies | 256 942.89 | ||||
| Investments total | 256 942.89 | ||||
| Non-current loans receivable | 16 214.36 | ||||
| Long term receivables total | 16 214.36 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 696.07 | ||||
| Current other receivables | 3.88 | 3.88 | 133.58 | ||
| Current deferred tax assets | 420.06 | ||||
| Short term receivables total | 3.88 | 3.88 | 1 249.72 | ||
| Cash and bank deposits | 357.34 | 140.69 | 141.16 | 98.34 | 275.85 |
| Cash and cash equivalents | 357.34 | 140.69 | 141.16 | 98.34 | 275.85 |
| Balance sheet total (assets) | 759.21 | 144.56 | 141.16 | 98.34 | 274 682.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 150.00 |
| Shares repurchased | 4 061.00 | ||||
| Other reserves | -4 000.00 | ||||
| Retained earnings | -45.61 | -62.54 | -22.15 | -34.19 | 273 720.23 |
| Profit of the financial year | -16.93 | 40.38 | -12.03 | -2.48 | 731.58 |
| Shareholders equity total | 62.46 | 102.85 | 90.82 | 88.34 | 274 662.82 |
| Non-current liabilities total | |||||
| Current trade creditors | 14.38 | 18.13 | 30.63 | 10.00 | 20.00 |
| Other non-interest bearing current liabilities | 682.38 | 23.59 | 19.72 | ||
| Current liabilities total | 696.75 | 41.72 | 50.34 | 10.00 | 20.00 |
| Balance sheet total (liabilities) | 759.21 | 144.56 | 141.16 | 98.34 | 274 682.82 |
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.