Fonden til oprettelse af bolig og beskæftigelse for autistiske unge i Storkøbenhavn
CVR number: 11668186
Gdanskgade 18, 2150 Nordhavn
tel: 72273325
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 156.00 | 394.00 | 360.00 | 360.00 | 360.00 |
| External services | - 115.84 | -94.50 | -98.53 | -77.50 | -74.56 |
| Gross profit | 40.16 | 299.50 | 261.47 | 282.50 | 285.44 |
| Total depreciation | -7.98 | -81.29 | -80.88 | -80.88 | -80.88 |
| EBIT | 32.18 | 218.21 | 180.59 | 201.63 | 204.56 |
| Other financial income | 2.78 | 3.57 | 1.25 | 1.66 | 7.49 |
| Other financial expenses | -5.24 | -0.01 | -12.98 | -39.75 | |
| Pre-tax profit | 29.71 | 221.78 | 168.86 | 163.54 | 212.05 |
| Net earnings | 29.71 | 221.78 | 168.86 | 163.54 | 212.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 573.38 | 6 343.58 | 6 222.05 | 6 141.18 | 6 060.30 |
| Advance payments and construction in progress | 4 851.49 | ||||
| Tangible assets total | 6 424.86 | 6 343.58 | 6 222.05 | 6 141.18 | 6 060.30 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 15.35 | 15.35 | 15.35 | 16.66 | 17.05 |
| Short term receivables total | 15.35 | 15.35 | 15.35 | 16.66 | 17.05 |
| Other current investments | 191.11 | 193.02 | 184.11 | 150.19 | 153.72 |
| Cash and bank deposits | 30.95 | 394.34 | 757.25 | 1 053.17 | 144.37 |
| Cash and cash equivalents | 222.06 | 587.37 | 941.36 | 1 203.36 | 298.09 |
| Balance sheet total (assets) | 6 662.27 | 6 946.29 | 7 178.76 | 7 361.20 | 6 375.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Other restricted equity | 300.00 | 300.00 | 300.00 | ||
| Retained earnings | 3 061.82 | 3 091.53 | 3 013.31 | 3 182.17 | 3 345.71 |
| Profit of the financial year | 29.71 | 221.78 | 168.86 | 163.54 | 212.05 |
| Shareholders equity total | 4 091.53 | 4 313.31 | 4 482.17 | 4 645.71 | 4 857.76 |
| Non-current liabilities total | |||||
| Current trade creditors | 47.74 | 57.82 | 105.50 | 141.32 | 143.52 |
| Short-term deferred tax liabilities | 17.14 | 17.14 | 17.14 | 17.14 | 17.14 |
| Other non-interest bearing current liabilities | 2 505.86 | 2 558.02 | 2 573.95 | 2 557.03 | 1 357.03 |
| Current liabilities total | 2 570.74 | 2 632.98 | 2 696.59 | 2 715.49 | 1 517.68 |
| Balance sheet total (liabilities) | 6 662.27 | 6 946.29 | 7 178.76 | 7 361.20 | 6 375.44 |
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.