KOMMANDØRGÅRDENS EJENDOMSAKTIESELSKAB — Credit Rating and Financial Key Figures
CVR number: 10298687
Havnebyvej 201, Mølby 6792 Rømø
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 13 470.74 | 9 970.87 | 9 388.43 | 9 970.55 | 8 851.50 |
Employee benefit expenses | -6 256.38 | -5 527.28 | -5 492.41 | -7 414.91 | -8 125.19 |
Total depreciation | -2 227.47 | -2 141.04 | -2 200.12 | -2 249.83 | -2 255.93 |
EBIT | 4 986.89 | 2 302.55 | 1 695.90 | 305.81 | -1 529.62 |
Other financial income | 60.97 | 4.88 | 22.10 | 162.90 | 300.81 |
Other financial expenses | - 764.96 | - 542.14 | - 336.29 | - 341.15 | - 545.14 |
Net income from associates (fin.) | 740.55 | 666.32 | 750.58 | 850.24 | 869.94 |
Pre-tax profit | 5 023.45 | 2 431.62 | 2 132.29 | 977.80 | - 904.01 |
Income taxes | - 214.39 | ||||
Net earnings | 5 023.45 | 2 431.62 | 2 132.29 | 977.80 | -1 118.40 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 25 088.52 | 26 396.16 | 25 539.95 | 24 238.97 | 22 366.03 |
Machinery and equipment | 728.82 | 569.99 | 1 021.26 | 1 022.83 | 779.83 |
Tangible assets total | 25 817.34 | 26 966.15 | 26 561.21 | 25 261.80 | 23 145.87 |
Holdings in group member companies | 3 142.57 | 3 808.89 | 6 260.75 | 7 110.99 | 7 980.93 |
Investments total | 3 142.57 | 3 808.89 | 6 260.75 | 7 110.99 | 7 980.93 |
Long term receivables total | |||||
Finished products/goods | 718.18 | 732.28 | 688.50 | 688.50 | 688.50 |
Inventories total | 718.18 | 732.28 | 688.50 | 688.50 | 688.50 |
Current trade debtors | 384.07 | 610.87 | 1 162.64 | 1 346.93 | 2 116.92 |
Current amounts owed by group member comp. | 42.59 | 13.75 | |||
Prepayments and accrued income | 440.77 | 466.03 | 507.53 | 507.53 | 400.00 |
Current other receivables | 6.60 | ||||
Current deferred tax assets | 380.80 | ||||
Short term receivables total | 824.84 | 1 119.50 | 1 683.92 | 1 854.45 | 2 904.32 |
Cash and bank deposits | 9 262.52 | 7 723.39 | 7 701.55 | 8 802.48 | 5 800.74 |
Cash and cash equivalents | 9 262.52 | 7 723.39 | 7 701.55 | 8 802.48 | 5 800.74 |
Balance sheet total (assets) | 39 765.45 | 40 350.20 | 42 895.94 | 43 718.23 | 40 520.35 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 11 000.00 | 11 000.00 | 11 000.00 | 11 000.00 | 11 000.00 |
Other reserves | 1 157.03 | 1 823.35 | 4 275.21 | 5 125.45 | 5 995.39 |
Retained earnings | -9 926.41 | -5 569.28 | 781.38 | 2 063.43 | 2 171.29 |
Profit of the financial year | 5 023.45 | 2 431.62 | 2 132.29 | 977.80 | -1 118.40 |
Shareholders equity total | 7 254.07 | 9 685.69 | 18 188.88 | 19 166.68 | 18 048.28 |
Provisions | 300.00 | 300.00 | 300.00 | 300.00 | 895.19 |
Non-current loans from credit institutions | 8 933.45 | 8 063.58 | 7 050.93 | 6 123.76 | 5 215.40 |
Non-current liabilities total | 8 933.45 | 8 063.58 | 7 050.93 | 6 123.76 | 5 215.40 |
Current loans from credit institutions | 1 071.77 | 1 691.58 | 934.16 | 931.37 | 913.89 |
Advances received | 1 214.76 | 712.26 | 811.63 | 893.67 | 283.52 |
Current trade creditors | 1 012.61 | 1 701.26 | 481.93 | 1 123.35 | 478.25 |
Current owed to participating | 8 342.83 | 8 360.06 | 8 415.71 | 5 607.14 | 3 802.17 |
Current owed to group member | 7 474.55 | 8 253.22 | 4 809.59 | 6 556.56 | 8 493.50 |
Other non-interest bearing current liabilities | 4 161.42 | 1 582.55 | 1 903.12 | 3 015.70 | 2 390.17 |
Current liabilities total | 23 277.93 | 22 300.93 | 17 356.13 | 18 127.79 | 16 361.49 |
Balance sheet total (liabilities) | 39 765.45 | 40 350.20 | 42 895.94 | 43 718.23 | 40 520.35 |
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.