Ejendomsselskabet Frederiksgade 60 ApS
CVR number: 37820334
Thyrasgade 4, 8260 Viby J
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 613.58 | 1 709.75 | 2 260.04 | 2 327.60 | 2 128.24 |
| Reduction in value of non-current assets | -1 164.84 | 33.60 | 6 455.04 | -1 354.96 | -6 174.91 |
| EBIT | 448.75 | 1 743.35 | 8 715.09 | 972.64 | -4 046.67 |
| Other financial income | 0.16 | 221.41 | 313.55 | ||
| Other financial expenses | -2 051.10 | - 773.75 | - 673.62 | - 695.64 | - 658.59 |
| Pre-tax profit | -1 602.19 | 969.60 | 8 041.47 | 498.41 | -4 391.71 |
| Income taxes | 351.38 | - 203.36 | -1 769.11 | - 109.63 | 966.20 |
| Net earnings | -1 250.81 | 766.23 | 6 272.36 | 388.78 | -3 425.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 52 000.00 | 52 690.00 | 59 500.00 | 58 500.00 | 52 900.00 |
| Tangible assets total | 52 000.00 | 52 690.00 | 59 500.00 | 58 500.00 | 52 900.00 |
| Other receivables | 6.29 | 6.29 | 6.29 | ||
| Investments total | 6.29 | 6.29 | 6.29 | ||
| Non-current other receivables | 125.51 | ||||
| Long term receivables total | 125.51 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 22.53 | 45.16 | 52.03 | 56.49 | |
| Prepayments and accrued income | 1.22 | 13.03 | |||
| Current other receivables | 929.73 | ||||
| Current deferred tax assets | 4.00 | ||||
| Short term receivables total | 26.53 | 45.16 | 982.99 | 56.49 | 13.03 |
| Cash and bank deposits | 197.90 | 699.97 | 341.78 | 686.94 | 196.08 |
| Cash and cash equivalents | 197.90 | 699.97 | 341.78 | 686.94 | 196.08 |
| Balance sheet total (assets) | 52 356.23 | 53 441.42 | 60 831.06 | 59 243.44 | 53 109.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 13 501.19 | 12 250.38 | 13 016.61 | 19 288.96 | 19 677.74 |
| Profit of the financial year | -1 250.81 | 766.23 | 6 272.36 | 388.78 | -3 425.51 |
| Shareholders equity total | 12 300.38 | 13 066.61 | 19 338.96 | 19 727.74 | 16 302.24 |
| Provisions | 3 350.14 | 3 563.50 | 5 211.70 | 4 916.91 | 3 682.04 |
| Non-current loans from credit institutions | 31 467.56 | 31 498.71 | 31 529.86 | 29 961.01 | 28 892.15 |
| Non-current owed to group member | 3 223.01 | 2 760.17 | 2 343.66 | ||
| Non-current other liabilities | 4 055.74 | 838.73 | 838.91 | 795.56 | 531.88 |
| Non-current liabilities total | 35 523.31 | 32 337.44 | 35 591.78 | 33 516.73 | 31 767.69 |
| Current loans from credit institutions | 0.42 | ||||
| Current trade creditors | 45.93 | 66.27 | 43.46 | 56.11 | 153.97 |
| Current owed to participating | 824.41 | 3 682.77 | |||
| Current owed to group member | 179.99 | 164.76 | 137.42 | ||
| Short-term deferred tax liabilities | 120.91 | 404.43 | 268.66 | ||
| Other non-interest bearing current liabilities | 132.08 | 560.08 | 523.82 | 621.51 | 797.08 |
| Current liabilities total | 1 182.41 | 4 473.87 | 688.61 | 1 082.05 | 1 357.14 |
| Balance sheet total (liabilities) | 52 356.23 | 53 441.42 | 60 831.06 | 59 243.44 | 53 109.11 |
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.