EJENDOMSSELSKABET NORDEN A/S — Credit Rating and Financial Key Figures
CVR number: 28694385
Amaliegade 26, 1256 København K
tel: 33694141
www.norden.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 33.25 | 22.94 | 355.25 | 448.62 | 374.54 |
| Employee benefit expenses | -1.21 | -28.27 | |||
| Total depreciation | -0.28 | - 104.55 | - 104.55 | - 104.55 | |
| EBIT | 34.46 | 22.66 | 222.42 | 344.07 | 269.98 |
| Other financial income | 43.87 | 2.91 | 32.73 | 11.46 | |
| Other financial expenses | -59.68 | -12.65 | -2.45 | -3.84 | |
| Net income from associates (fin.) | - 290.21 | -33.09 | -16.98 | ||
| Pre-tax profit | - 271.56 | -20.16 | 202.99 | 372.96 | 281.45 |
| Income taxes | -11.93 | -95.48 | -72.00 | - 105.15 | -86.18 |
| Net earnings | - 283.50 | - 115.64 | 130.99 | 267.81 | 195.27 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 087.06 | 2 984.16 | 2 881.26 | 2 778.36 | |
| Machinery and equipment | 7.98 | 6.33 | 4.68 | 3.03 | |
| Tangible assets total | 3 095.04 | 2 990.49 | 2 885.94 | 2 781.38 | |
| Holdings in group member companies | 884.82 | 851.73 | |||
| Investments total | 884.82 | 851.73 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 52.27 | ||||
| Prepayments and accrued income | 3.49 | 10.40 | 9.82 | ||
| Current other receivables | 110.17 | 36.42 | 23.43 | 0.01 | 0.70 |
| Current deferred tax assets | 324.09 | 161.60 | 21.99 | 0.82 | |
| Short term receivables total | 486.53 | 198.02 | 26.92 | 32.40 | 11.34 |
| Cash and bank deposits | 2 208.46 | 683.62 | 1 722.06 | 311.46 | 328.07 |
| Cash and cash equivalents | 2 208.46 | 683.62 | 1 722.06 | 311.46 | 328.07 |
| Balance sheet total (assets) | 3 579.80 | 4 828.41 | 4 739.47 | 3 229.79 | 3 120.80 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Other reserves | 384.82 | 351.73 | |||
| Retained earnings | - 293.95 | - 544.36 | - 308.27 | - 177.28 | 90.52 |
| Profit of the financial year | - 283.50 | - 115.64 | 130.99 | 267.81 | 195.27 |
| Shareholders equity total | 1 807.37 | 1 691.73 | 1 822.72 | 2 090.52 | 2 285.79 |
| Non-current liabilities total | |||||
| Current trade creditors | 133.92 | 62.50 | 69.50 | 69.19 | 46.50 |
| Current owed to participating | 2 000.00 | 2 000.00 | 500.00 | 500.00 | |
| Short-term deferred tax liabilities | 72.02 | 55.00 | |||
| Other non-interest bearing current liabilities | 1 638.51 | 1 074.18 | 775.24 | 515.08 | 288.50 |
| Current liabilities total | 1 772.43 | 3 136.68 | 2 916.75 | 1 139.27 | 835.00 |
| Balance sheet total (liabilities) | 3 579.80 | 4 828.41 | 4 739.47 | 3 229.79 | 3 120.80 |
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.