EJENDOMSSELSKABET SPONGBÆKKEN ApS. ESBJERG
CVR number: 18115387
Grumstolsvej 18, 8270 Højbjerg
info@jydskbyggeteknik.dk
tel: 75117655
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 559.46 | 503.02 | 1 581.04 | 476.19 | 506.98 |
| Costs of management | - 367.28 | - 378.30 | - 327.39 | - 258.89 | - 398.06 |
| Reduction in value of non-current assets | 1 064.29 | ||||
| EBIT | 192.18 | 124.72 | 2 317.93 | 217.30 | 108.93 |
| Other financial income | 193.72 | 155.61 | 150.54 | 167.81 | 302.08 |
| Other financial expenses | - 187.16 | - 186.60 | - 244.55 | - 183.87 | - 315.56 |
| Exchange rate differences | -35.27 | ||||
| Pre-tax profit | 163.47 | 93.73 | 1 159.63 | 201.25 | 95.45 |
| Income taxes | -44.46 | -27.10 | - 269.39 | -49.15 | -55.04 |
| Net earnings | 119.01 | 66.62 | 890.24 | 152.10 | 40.41 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 6 026.63 | 6 026.63 | 7 026.63 | 7 026.63 | 7 026.63 |
| Machinery and equipment | 0.64 | 176.71 | |||
| Tangible assets total | 6 027.27 | 6 026.63 | 7 026.63 | 7 026.63 | 7 203.34 |
| Investments total | |||||
| Non-current loans receivable | 3 123.46 | 3 036.20 | 2 930.80 | 2 837.25 | 2 873.39 |
| Long term receivables total | 3 123.46 | 3 036.20 | 2 930.80 | 2 837.25 | 2 873.39 |
| Inventories total | |||||
| Current trade debtors | 52.12 | 48.69 | 46.04 | 21.72 | 4.81 |
| Prepayments and accrued income | 122.33 | 105.09 | 103.21 | 109.38 | 161.09 |
| Current other receivables | 200.66 | 204.86 | 204.86 | 215.61 | 216.48 |
| Short term receivables total | 375.10 | 358.64 | 354.11 | 346.71 | 382.38 |
| Cash and bank deposits | 25.30 | 217.21 | 267.56 | 295.29 | 290.44 |
| Cash and cash equivalents | 25.30 | 217.21 | 267.56 | 295.29 | 290.44 |
| Balance sheet total (assets) | 9 551.14 | 9 638.68 | 10 579.10 | 10 505.88 | 10 749.55 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 5 000.98 | 5 119.98 | 5 186.61 | 6 076.85 | 6 228.94 |
| Profit of the financial year | 119.01 | 66.62 | 890.24 | 152.10 | 40.41 |
| Shareholders equity total | 5 319.98 | 5 386.61 | 6 276.85 | 6 428.94 | 6 469.35 |
| Provisions | 350.00 | 352.00 | 572.00 | 572.00 | 577.30 |
| Non-current loans from credit institutions | 2 847.79 | 2 759.40 | 2 654.36 | 2 560.31 | 2 592.61 |
| Non-current liabilities total | 2 847.79 | 2 759.40 | 2 654.36 | 2 560.31 | 2 592.61 |
| Current loans from credit institutions | 112.19 | 113.81 | 114.04 | 115.06 | 118.70 |
| Current trade creditors | 4.24 | 3.84 | |||
| Current owed to group member | 570.80 | 724.86 | 643.17 | 503.92 | 664.63 |
| Short-term deferred tax liabilities | 44.46 | 25.10 | 49.39 | 49.15 | 49.74 |
| Other non-interest bearing current liabilities | 238.26 | 253.39 | 268.48 | 276.50 | 273.37 |
| Accruals and deferred income | 67.66 | 19.28 | 0.83 | ||
| Current liabilities total | 1 033.36 | 1 140.67 | 1 075.90 | 944.63 | 1 110.29 |
| Balance sheet total (liabilities) | 9 551.14 | 9 638.68 | 10 579.10 | 10 505.88 | 10 749.55 |
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.