EJENDOMSSELSKABET AF 11.11.1990 HORSENS K/S
CVR number: 15060379
Levysgade 14, 8700 Horsens
tel: 75624653
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 949.52 | 5 007.20 | 5 002.80 | 5 169.04 | 5 329.55 |
| Total depreciation | - 788.58 | - 788.58 | - 772.26 | - 760.80 | - 760.80 |
| EBIT | 4 160.94 | 4 218.62 | 4 230.55 | 4 408.24 | 4 568.75 |
| Other financial income | 4.19 | ||||
| Other financial expenses | - 653.59 | - 355.93 | - 313.53 | - 166.00 | - 105.69 |
| Reduction non-current investment assets | 66.95 | 92.66 | |||
| Pre-tax profit | 3 507.35 | 3 862.70 | 3 983.96 | 4 334.90 | 4 467.24 |
| Net earnings | 3 507.35 | 3 862.70 | 3 983.96 | 4 334.90 | 4 467.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 22 757.63 | 21 969.05 | 21 211.19 | 20 450.40 | 19 689.60 |
| Tangible assets total | 22 757.63 | 21 969.05 | 21 211.19 | 20 450.40 | 19 689.60 |
| Investments total | |||||
| Non-current loans receivable | 4.37 | 4.37 | 71.31 | 163.97 | 163.97 |
| Long term receivables total | 4.37 | 4.37 | 71.31 | 163.97 | 163.97 |
| Inventories total | |||||
| Prepayments and accrued income | 13.46 | ||||
| Current other receivables | 46.64 | 0.11 | |||
| Short term receivables total | 46.64 | 0.11 | 13.46 | ||
| Cash and bank deposits | 6.29 | 124.42 | 73.16 | 89.96 | 189.53 |
| Cash and cash equivalents | 6.29 | 124.42 | 73.16 | 89.96 | 189.53 |
| Balance sheet total (assets) | 22 814.94 | 22 097.84 | 21 355.77 | 20 704.33 | 20 056.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Shares repurchased | 3 600.00 | 3 600.00 | |||
| Other reserves | -3 600.00 | -3 600.00 | |||
| Retained earnings | 5 744.24 | 6 051.59 | 6 614.29 | 6 998.24 | 7 733.14 |
| Profit of the financial year | 3 507.35 | 3 862.70 | 3 983.96 | 4 334.90 | 4 467.24 |
| Shareholders equity total | 11 251.59 | 11 914.29 | 12 598.25 | 13 333.14 | 14 200.38 |
| Non-current loans from credit institutions | 8 971.73 | 7 541.07 | 6 019.67 | 4 541.79 | 3 025.34 |
| Non-current liabilities total | 8 971.73 | 7 541.07 | 6 019.67 | 4 541.79 | 3 025.34 |
| Current loans from credit institutions | 1 402.14 | 1 430.66 | 1 521.39 | 1 520.88 | 1 520.37 |
| Current trade creditors | 18.88 | 34.24 | 22.22 | 64.56 | 37.27 |
| Current owed to participating | 40.00 | ||||
| Current owed to group member | 823.05 | 844.51 | 866.93 | 900.35 | 930.39 |
| Other non-interest bearing current liabilities | 307.54 | 333.07 | 327.13 | 343.61 | 342.81 |
| Accruals and deferred income | 0.18 | ||||
| Current liabilities total | 2 591.62 | 2 642.49 | 2 737.86 | 2 829.40 | 2 830.84 |
| Balance sheet total (liabilities) | 22 814.94 | 22 097.84 | 21 355.77 | 20 704.33 | 20 056.57 |
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.