BORGERSTIFTELSENS FOND FOR TIDLIGERE SELVSTÆNDIGE ERHVERVSDRIVENDE BORGERE I ROSKILDE KOMMUNE ELLER DERES ENKER
CVR number: 14816445
Algade 1, 4000 Roskilde
tel: 40727608
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 297.75 | 482.54 | 162.00 | - 124.37 | 604.61 |
| Employee benefit expenses | -3.50 | -3.75 | |||
| Total depreciation | - 152.59 | - 152.59 | - 152.58 | - 152.59 | - 152.59 |
| EBIT | 141.66 | 326.21 | 9.41 | - 276.96 | 452.02 |
| Other financial income | 157.99 | 116.06 | 151.95 | 72.48 | 123.40 |
| Other financial expenses | - 269.50 | - 260.82 | - 331.55 | - 477.50 | - 475.06 |
| Pre-tax profit | 30.16 | 181.45 | - 170.18 | - 681.98 | 100.36 |
| Net earnings | 30.16 | 181.45 | - 170.18 | - 681.98 | 100.36 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 10 349.48 | 10 196.89 | 10 044.31 | 9 891.72 | 9 739.14 |
| Tangible assets total | 10 349.48 | 10 196.89 | 10 044.31 | 9 891.72 | 9 739.14 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 22.90 | 13.53 | 13.86 | ||
| Prepayments and accrued income | 35.33 | 12.78 | |||
| Current other receivables | 45.99 | 64.67 | 69.74 | 47.86 | 34.66 |
| Short term receivables total | 45.99 | 64.67 | 127.97 | 74.17 | 48.52 |
| Other current investments | 807.83 | 847.48 | 760.41 | 630.16 | 680.16 |
| Cash and bank deposits | 313.81 | 533.25 | 411.98 | 238.20 | 348.71 |
| Cash and cash equivalents | 1 121.63 | 1 380.73 | 1 172.39 | 868.35 | 1 028.87 |
| Balance sheet total (assets) | 11 517.10 | 11 642.29 | 11 344.67 | 10 834.24 | 10 816.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Other restricted equity | 34.88 | 34.88 | 34.88 | 34.88 | 34.88 |
| Retained earnings | 1 584.32 | 1 614.48 | 1 795.93 | 1 625.75 | 943.77 |
| Profit of the financial year | 30.16 | 181.45 | - 170.18 | - 681.98 | 100.36 |
| Shareholders equity total | 1 949.36 | 2 130.81 | 1 960.63 | 1 278.65 | 1 379.01 |
| Non-current loans from credit institutions | 8 484.81 | 8 366.77 | 8 252.35 | 8 243.27 | 8 298.44 |
| Non-current liabilities total | 8 484.81 | 8 366.77 | 8 252.35 | 8 243.27 | 8 298.44 |
| Current loans from credit institutions | 90.00 | 112.52 | 114.47 | 203.12 | 117.39 |
| Current trade creditors | 151.27 | 158.47 | 95.61 | 194.44 | 109.07 |
| Other non-interest bearing current liabilities | 841.65 | 873.70 | 914.30 | 892.10 | 912.60 |
| Accruals and deferred income | 7.30 | 22.66 | |||
| Current liabilities total | 1 082.92 | 1 144.70 | 1 131.69 | 1 312.32 | 1 139.06 |
| Balance sheet total (liabilities) | 11 517.10 | 11 642.29 | 11 344.67 | 10 834.24 | 10 816.52 |
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.