EJENDOMSSELSKABET LORENTZ A/S
CVR number: 30592484
Langballevej 30, 8320 Mårslet
ken@jostika.dk
tel: 20821810
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 307.21 | 400.66 | 319.10 | 189.81 | 84.86 |
| Reduction in value of non-current assets | -90.36 | -80.72 | 677.52 | -41.21 | -1 097.99 |
| EBIT | 216.85 | 319.94 | 996.62 | 148.59 | -1 013.13 |
| Other financial income | 1.33 | 1.67 | 0.91 | 1.51 | 0.21 |
| Other financial expenses | - 169.28 | - 187.05 | - 182.58 | - 371.15 | - 256.16 |
| Pre-tax profit | 48.90 | 134.55 | 814.95 | - 221.05 | -1 269.08 |
| Income taxes | -41.98 | 123.05 | |||
| Net earnings | 48.90 | 134.55 | 814.95 | - 263.03 | -1 146.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 12 200.00 | 12 200.00 | 13 000.00 | 13 000.00 | 12 250.00 |
| Tangible assets total | 12 200.00 | 12 200.00 | 13 000.00 | 13 000.00 | 12 250.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 29.45 | 30.45 | 31.77 | 32.17 | 37.57 |
| Current other receivables | 14.89 | 15.23 | 19.74 | 66.79 | 7.24 |
| Current deferred tax assets | 16.18 | 48.71 | |||
| Short term receivables total | 44.35 | 45.69 | 51.51 | 115.14 | 93.51 |
| Cash and bank deposits | 374.34 | 186.22 | 200.31 | 24.14 | 48.91 |
| Cash and cash equivalents | 374.34 | 186.22 | 200.31 | 24.14 | 48.91 |
| Balance sheet total (assets) | 12 618.69 | 12 431.91 | 13 251.82 | 13 139.28 | 12 392.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 100.00 | 2 100.00 | 2 100.00 | 2 100.00 | 2 100.00 |
| Retained earnings | 488.24 | 537.14 | 671.70 | 1 659.12 | 1 396.09 |
| Profit of the financial year | 48.90 | 134.55 | 814.95 | - 263.03 | -1 146.03 |
| Shareholders equity total | 2 637.14 | 2 771.70 | 3 586.64 | 3 496.09 | 2 350.06 |
| Provisions | 74.34 | ||||
| Non-current loans from credit institutions | 8 961.52 | 8 850.68 | 8 743.11 | 8 635.89 | 8 581.36 |
| Non-current other liabilities | 354.27 | 323.32 | 326.51 | 257.49 | 247.65 |
| Non-current liabilities total | 9 315.79 | 9 174.01 | 9 069.62 | 8 893.38 | 8 829.01 |
| Current loans from credit institutions | 211.70 | 111.76 | 111.41 | 134.16 | 96.61 |
| Current trade creditors | 46.53 | 7.35 | 8.46 | 22.94 | 5.99 |
| Current owed to group member | 367.34 | 318.48 | 422.31 | 432.90 | 1 110.75 |
| Other non-interest bearing current liabilities | 40.18 | 48.61 | 53.38 | 85.48 | |
| Current liabilities total | 665.76 | 486.20 | 595.55 | 675.47 | 1 213.36 |
| Balance sheet total (liabilities) | 12 618.69 | 12 431.91 | 13 251.82 | 13 139.28 | 12 392.43 |
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.