JK EJENDOMME ApS — Credit Rating and Financial Key Figures
CVR number: 19949176
Kantatevej 24, 2730 Herlev
post@nyruphansen.dk
tel: 81414200
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 161.61 | 181.72 | 94.95 | 330.44 | 235.14 |
| Other operating expenses | -9.75 | ||||
| Reduction in value of non-current assets | - 600.00 | ||||
| EBIT | 161.61 | 181.72 | 85.20 | 330.44 | 835.13 |
| Other financial expenses | -40.20 | -35.09 | -15.77 | -73.32 | - 114.55 |
| Exchange rate differences | 300.00 | ||||
| Pre-tax profit | 121.41 | 146.63 | 369.43 | 257.12 | 720.58 |
| Income taxes | -26.71 | -32.26 | -81.28 | -56.56 | - 162.74 |
| Net earnings | 94.70 | 114.37 | 288.16 | 200.55 | 557.84 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 600.00 | 2 600.00 | 2 900.00 | 2 900.00 | 3 500.00 |
| Tangible assets total | 2 600.00 | 2 600.00 | 2 900.00 | 2 900.00 | 3 500.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 70.46 | 227.09 | |||
| Current amounts owed by group member comp. | 1 368.94 | 1 396.67 | |||
| Prepayments and accrued income | 10.40 | ||||
| Short term receivables total | 10.40 | 1 439.39 | 1 623.76 | ||
| Cash and bank deposits | 64.02 | 94.45 | 96.86 | 226.39 | 23.12 |
| Cash and cash equivalents | 64.02 | 94.45 | 96.86 | 226.39 | 23.12 |
| Balance sheet total (assets) | 2 674.42 | 2 694.45 | 2 996.86 | 4 565.78 | 5 146.88 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 940.00 | 940.00 | 940.00 | 940.00 | 940.00 |
| Asset revaluation reserve | 630.53 | ||||
| Other reserves | 330.53 | 630.53 | 329.28 | ||
| Retained earnings | 361.45 | 125.62 | -60.01 | 858.67 | 99.41 |
| Profit of the financial year | 94.70 | 114.37 | 288.16 | 200.55 | 557.84 |
| Shareholders equity total | 1 396.14 | 1 510.52 | 1 798.67 | 1 999.23 | 2 557.07 |
| Provisions | 394.13 | 408.76 | 489.40 | 504.53 | 636.53 |
| Non-current loans from credit institutions | 692.29 | 558.68 | 495.40 | 1 830.95 | 1 812.88 |
| Non-current liabilities total | 692.29 | 558.68 | 495.40 | 1 830.95 | 1 812.88 |
| Current loans from credit institutions | 129.30 | 134.20 | 132.00 | 106.66 | 69.63 |
| Current trade creditors | 12.00 | 12.50 | 18.27 | ||
| Current owed to group member | 16.54 | 28.62 | 46.25 | ||
| Short-term deferred tax liabilities | 12.08 | 17.63 | 0.64 | 41.43 | 30.74 |
| Other non-interest bearing current liabilities | 33.94 | 24.05 | 22.00 | 64.73 | 40.04 |
| Current liabilities total | 191.86 | 216.49 | 213.39 | 231.09 | 140.40 |
| Balance sheet total (liabilities) | 2 674.42 | 2 694.45 | 2 996.86 | 4 565.78 | 5 146.88 |
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.