UNITED PROPERTIES A/S
CVR number: 29780730
Havnen 1, 8700 Horsens
info@nineunited.com
tel: 42820000
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 227.00 | 92.27 | 199.53 | 647.45 | 861.72 |
| Other operating expenses | -5.69 | ||||
| Total depreciation | - 326.53 | - 517.78 | - 537.24 | - 657.95 | - 967.57 |
| EBIT | - 553.53 | - 425.51 | - 337.71 | -10.50 | - 111.53 |
| Other financial income | 0.64 | 13.35 | |||
| Other financial expenses | -72.10 | - 133.36 | - 121.22 | - 386.21 | - 753.14 |
| Pre-tax profit | - 625.63 | - 558.88 | - 458.93 | - 396.07 | - 851.33 |
| Income taxes | 137.63 | 122.95 | 100.95 | 87.25 | 187.35 |
| Net earnings | - 488.00 | - 435.92 | - 357.98 | - 308.82 | - 663.98 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 19 374.55 | 18 926.32 | 19 367.47 | 22 940.75 | 30 695.22 |
| Machinery and equipment | 119.11 | 153.29 | 137.16 | 92.68 | 37.05 |
| Tangible assets total | 19 493.66 | 19 079.61 | 19 504.63 | 23 033.43 | 30 732.27 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 245.41 | ||||
| Current amounts owed by group member comp. | 32.66 | 90.13 | 324.27 | 35.83 | |
| Current owed by particip. interest comp. | 363.56 | 672.05 | |||
| Prepayments and accrued income | 33.71 | 22.40 | 23.59 | 19.81 | 32.62 |
| Current other receivables | 90.92 | 59.05 | 108.30 | 1 833.78 | |
| Current deferred tax assets | 263.39 | 219.05 | 332.03 | 364.70 | 464.94 |
| Short term receivables total | 420.68 | 390.62 | 1 033.59 | 783.91 | 3 003.40 |
| Balance sheet total (assets) | 19 914.34 | 19 470.22 | 20 538.22 | 23 817.34 | 33 735.67 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 3 994.89 | 3 506.89 | 3 070.96 | 2 712.99 | 2 404.17 |
| Profit of the financial year | - 488.00 | - 435.92 | - 357.98 | - 308.82 | - 663.98 |
| Shareholders equity total | 4 506.89 | 4 070.96 | 3 712.99 | 3 404.17 | 2 740.20 |
| Provisions | 1 992.98 | 2 089.07 | 2 320.13 | 2 597.58 | 2 875.16 |
| Non-current loans from credit institutions | 9 515.13 | 8 837.62 | 8 194.20 | 7 709.39 | 7 150.43 |
| Non-current liabilities total | 9 515.13 | 8 837.62 | 8 194.20 | 7 709.39 | 7 150.43 |
| Current loans from credit institutions | 787.77 | 1 325.51 | 2 963.15 | 2 620.58 | 2 939.97 |
| Current trade creditors | 68.48 | 54.15 | 174.18 | 84.66 | 143.49 |
| Current owed to group member | 3 024.88 | 3 068.21 | 3 173.12 | 7 380.89 | 17 886.42 |
| Other non-interest bearing current liabilities | 18.20 | 24.69 | 0.44 | 20.06 | |
| Current liabilities total | 3 899.34 | 4 472.57 | 6 310.90 | 10 106.20 | 20 969.88 |
| Balance sheet total (liabilities) | 19 914.34 | 19 470.22 | 20 538.22 | 23 817.34 | 33 735.67 |
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.