Nankas Ejendomme A/S
CVR number: 27686699
Møllegade 63, 8660 Skanderborg
ft@pantheon-as.dk
tel: 20432555
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 596.47 | 626.90 | 701.84 | 668.68 | 699.96 |
| Reduction in value of non-current assets | 700.00 | ||||
| EBIT | 596.47 | 626.90 | 1 401.84 | 668.68 | 699.96 |
| Other financial income | 24.80 | 221.75 | |||
| Other financial expenses | - 108.74 | -82.20 | -79.52 | - 202.86 | -78.32 |
| Pre-tax profit | 487.72 | 544.70 | 1 322.31 | 490.63 | 843.40 |
| Income taxes | - 105.10 | - 117.60 | - 288.70 | - 105.80 | - 183.32 |
| Net earnings | 382.62 | 427.10 | 1 033.61 | 384.82 | 660.08 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 11 400.00 | 11 400.00 | 12 100.00 | 12 100.00 | 12 100.00 |
| Tangible assets total | 11 400.00 | 11 400.00 | 12 100.00 | 12 100.00 | 12 100.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 17.52 | 18.41 | 21.19 | 22.52 | 40.05 |
| Short term receivables total | 17.52 | 18.41 | 21.19 | 22.52 | 40.05 |
| Cash and bank deposits | 1 005.26 | 1 374.93 | 1 893.45 | 376.93 | 54.62 |
| Cash and cash equivalents | 1 005.26 | 1 374.93 | 1 893.45 | 376.93 | 54.62 |
| Balance sheet total (assets) | 12 422.78 | 12 793.35 | 14 014.64 | 12 499.45 | 12 194.67 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 1 325.00 | 1 325.00 | 1 325.00 | 400.00 | 400.00 |
| Shares repurchased | 2 000.00 | 500.00 | 300.00 | ||
| Other reserves | 925.00 | 925.00 | |||
| Retained earnings | 3 384.16 | 3 766.79 | 2 193.88 | 2 727.50 | 2 812.32 |
| Profit of the financial year | 382.62 | 427.10 | 1 033.61 | 384.82 | 660.08 |
| Shareholders equity total | 5 091.79 | 5 518.89 | 6 552.50 | 4 937.32 | 5 097.40 |
| Provisions | 691.50 | 809.10 | 1 097.80 | 1 203.60 | 1 346.00 |
| Non-current loans from credit institutions | 6 300.23 | 6 097.59 | 5 896.13 | 5 825.57 | 5 336.19 |
| Non-current liabilities total | 6 300.23 | 6 097.59 | 5 896.13 | 5 825.57 | 5 336.19 |
| Current loans from credit institutions | 198.91 | 201.49 | 201.46 | 294.14 | 295.03 |
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Short-term deferred tax liabilities | 40.92 | ||||
| Other non-interest bearing current liabilities | 125.35 | 151.28 | 251.75 | 223.82 | 64.13 |
| Current liabilities total | 339.26 | 367.76 | 468.21 | 532.96 | 415.08 |
| Balance sheet total (liabilities) | 12 422.78 | 12 793.35 | 14 014.64 | 12 499.45 | 12 194.67 |
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.