EJENDOMSSELSKABET COMPANY HOUSE II, KOLDING ApS
CVR number: 30560647
Vestre Ringgade 26, 8000 Aarhus C
taurus@taurus.dk
tel: 86122020
www.taurus.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 136.31 | 7 780.15 | 7 931.47 | 8 434.80 | 8 761.02 |
| Reduction in value of non-current assets | 7 432.91 | - 859.97 | - 996.54 | -13 044.23 | -2 469.23 |
| EBIT | 14 569.21 | 6 920.19 | 6 934.93 | -4 609.43 | 6 291.79 |
| Other financial income | 2.91 | 0.01 | 12.41 | ||
| Other financial expenses | -1 346.31 | -1 121.53 | - 960.06 | - 995.83 | -2 407.74 |
| Pre-tax profit | 13 222.90 | 5 801.57 | 5 974.87 | -5 605.26 | 3 896.45 |
| Income taxes | -3 038.09 | -1 137.76 | -1 319.78 | 1 135.88 | - 857.22 |
| Net earnings | 10 184.82 | 4 663.81 | 4 655.09 | -4 469.38 | 3 039.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 146 471.15 | 146 555.77 | 145 719.23 | 132 675.00 | 130 205.77 |
| Tangible assets total | 146 471.15 | 146 555.77 | 145 719.23 | 132 675.00 | 130 205.77 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 18.06 | ||||
| Current amounts owed by group member comp. | 19.91 | ||||
| Prepayments and accrued income | 574.00 | 444.23 | 511.97 | 458.93 | 326.80 |
| Current other receivables | 160.00 | 309.22 | 1.45 | ||
| Current deferred tax assets | 700.00 | 132.62 | |||
| Short term receivables total | 574.00 | 1 342.20 | 511.97 | 768.15 | 460.88 |
| Cash and bank deposits | 170.61 | 275.29 | 3 134.93 | 2 302.92 | 411.70 |
| Cash and cash equivalents | 170.61 | 275.29 | 3 134.93 | 2 302.92 | 411.70 |
| Balance sheet total (assets) | 147 215.76 | 148 173.26 | 149 366.13 | 135 746.07 | 131 078.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 8 300.00 | 8 300.00 | 8 300.00 | 8 300.00 | 8 300.00 |
| Shares repurchased | 2 000.00 | 4 000.00 | 2 700.00 | 4 000.00 | |
| Other reserves | -4 000.00 | ||||
| Retained earnings | 44 336.72 | 54 521.54 | 55 185.35 | 57 140.44 | 48 671.06 |
| Profit of the financial year | 10 184.82 | 4 663.81 | 4 655.09 | -4 469.38 | 3 039.23 |
| Shareholders equity total | 64 821.53 | 67 485.35 | 72 140.44 | 63 671.06 | 60 010.29 |
| Provisions | 3 259.84 | 3 046.64 | 2 959.96 | 319.15 | |
| Capital loans | 6 500.00 | 5 500.00 | 2 000.00 | 500.00 | |
| Non-current loans from credit institutions | 65 653.32 | 65 033.32 | 64 417.52 | 64 025.56 | 63 395.73 |
| Non-current other liabilities | 4 317.79 | 4 362.48 | 4 391.12 | 4 452.81 | 4 576.02 |
| Non-current liabilities total | 76 471.11 | 74 895.80 | 70 808.64 | 68 978.37 | 67 971.76 |
| Current loans from credit institutions | 651.43 | 652.98 | 648.78 | 632.04 | 634.69 |
| Current trade creditors | 13.66 | 135.16 | 214.68 | 115.02 | 388.98 |
| Short-term deferred tax liabilities | 1 322.17 | 1 350.95 | 1 391.17 | 1 484.99 | 1 289.05 |
| Other non-interest bearing current liabilities | 676.01 | 606.37 | 1 202.46 | 545.44 | 783.58 |
| Current liabilities total | 2 663.27 | 2 745.46 | 3 457.09 | 2 777.49 | 3 096.29 |
| Balance sheet total (liabilities) | 147 215.76 | 148 173.26 | 149 366.13 | 135 746.07 | 131 078.34 |
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.