IRON FONDEN
CVR number: 54670117
Göteborg Plads 1, 2150 Nordhavn
jensvmathiasen@gmail.com
tel: 24286819
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -85.73 | -89.99 | - 111.60 | - 100.61 | - 131.86 |
| Gross profit | -85.73 | -89.99 | - 111.60 | - 100.61 | - 131.86 |
| Employee benefit expenses | - 195.00 | - 195.00 | - 195.00 | - 195.00 | - 195.00 |
| EBIT | - 280.73 | - 284.99 | - 306.60 | - 295.61 | - 326.86 |
| Other financial income | 54.50 | 13.05 | |||
| Other financial expenses | -1.60 | -3.54 | -5.96 | -6.22 | |
| Income from other inv. held as non-curr. assets | 287.69 | 41.98 | 1 043.28 | -1 367.72 | 537.32 |
| Net income from associates (fin.) | 4 598.30 | 2 796.31 | 3 416.21 | 3 546.99 | 5 413.39 |
| Pre-tax profit | 4 658.15 | 2 549.75 | 4 146.92 | 1 877.44 | 5 636.90 |
| Income taxes | 0.41 | ||||
| Net earnings | 4 658.15 | 2 550.16 | 4 146.92 | 1 877.44 | 5 636.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 175.00 | 175.00 | 175.00 | 175.00 | 175.00 |
| Tangible assets total | 175.00 | 175.00 | 175.00 | 175.00 | 175.00 |
| Holdings in group member companies | 86 880.12 | 87 676.43 | 89 492.64 | 91 124.59 | 95 923.22 |
| Investments total | 86 880.12 | 87 676.43 | 89 492.64 | 91 124.59 | 95 923.22 |
| Non-current loans receivable | 8 070.74 | 10 212.65 | 11 255.93 | 9 888.21 | 10 425.53 |
| Long term receivables total | 8 070.74 | 10 212.65 | 11 255.93 | 9 888.21 | 10 425.53 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 554.50 | ||||
| Current other receivables | 0.00 | 0.00 | 13.05 | ||
| Short term receivables total | 1 554.50 | 0.00 | 13.05 | ||
| Cash and bank deposits | 101.19 | 251.26 | 594.75 | 652.99 | 755.28 |
| Cash and cash equivalents | 101.19 | 251.26 | 594.75 | 652.99 | 755.28 |
| Balance sheet total (assets) | 96 781.56 | 98 315.34 | 101 518.31 | 101 840.79 | 107 292.08 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 6 150.00 | 6 150.00 | 6 150.00 | 6 150.00 | 6 150.00 |
| Other reserves | 83 480.14 | 84 847.63 | 87 192.58 | 88 914.35 | 93 652.22 |
| Other restricted equity | 1 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Retained earnings | 592.09 | 1 743.15 | 1 948.36 | 2 818.47 | - 296.71 |
| Profit of the financial year | 4 658.15 | 2 550.16 | 4 146.92 | 1 877.44 | 5 636.90 |
| Shareholders equity total | 95 880.38 | 97 290.94 | 101 437.86 | 101 760.27 | 107 142.40 |
| Non-current liabilities total | |||||
| Current trade creditors | 37.50 | 37.50 | 54.38 | 54.38 | 123.52 |
| Other non-interest bearing current liabilities | 863.68 | 986.90 | 26.07 | 26.15 | 26.15 |
| Current liabilities total | 901.18 | 1 024.40 | 80.45 | 80.53 | 149.67 |
| Balance sheet total (liabilities) | 96 781.56 | 98 315.34 | 101 518.31 | 101 840.79 | 107 292.08 |
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.