ØENS EJENDOMSADMINISTRATION A/S — Credit Rating and Financial Key Figures
CVR number: 30516133
Lergravsvej 59, 2300 København S
tel: 32464640
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 929.87 | 16 817.75 | 15 202.89 | 20 332.00 | 25 850.23 |
| Employee benefit expenses | -10 970.89 | -13 539.39 | -13 579.18 | -17 010.13 | -20 497.83 |
| Total depreciation | -39.08 | -19.54 | -97.85 | - 224.96 | - 277.19 |
| EBIT | 2 919.90 | 3 258.83 | 1 525.86 | 3 096.90 | 5 075.21 |
| Other financial income | 201.30 | 174.88 | 184.88 | 199.97 | 299.08 |
| Other financial expenses | - 220.77 | -16.68 | -11.11 | -0.87 | -1.71 |
| Reduction non-current investment assets | - 150.00 | ||||
| Net income from associates (fin.) | 24.23 | - 954.38 | 270.97 | 1 061.61 | 8 287.26 |
| Pre-tax profit | 2 924.65 | 2 462.65 | 1 970.59 | 4 357.62 | 13 509.85 |
| Income taxes | - 690.37 | - 786.89 | - 384.86 | - 738.49 | -1 198.92 |
| Net earnings | 2 234.28 | 1 675.76 | 1 585.74 | 3 619.13 | 12 310.93 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 55.00 | 67.40 | |||
| Intangible rights | 212.39 | 123.71 | |||
| Goodwill | 117.23 | 640.98 | 543.62 | 446.25 | |
| Intangible assets total | 117.23 | 55.00 | 708.39 | 756.00 | 569.96 |
| Machinery and equipment | 98.40 | 65.60 | 118.86 | 53.22 | |
| Tangible assets total | 98.40 | 65.60 | 118.86 | 53.22 | |
| Holdings in group member companies | 103.49 | ||||
| Investments total | 172.12 | 161.31 | 131.31 | 234.80 | 131.31 |
| Non-curr. owed by group member comp. | 4 954.51 | ||||
| Non-current loans receivable | 120.00 | 120.00 | 150.00 | 150.00 | |
| Long term receivables total | 5 074.52 | 120.00 | 150.00 | 150.00 | |
| Inventories total | |||||
| Current trade debtors | 789.25 | 593.02 | 598.23 | 836.26 | 37.95 |
| Current amounts owed by group member comp. | 3 366.20 | 8 386.35 | 5 863.81 | 3 589.09 | 15 916.67 |
| Prepayments and accrued income | 145.42 | 146.29 | 158.86 | 400.91 | 481.32 |
| Current other receivables | 580.70 | 608.36 | 381.67 | 816.97 | 1 233.12 |
| Current deferred tax assets | 42.25 | 4.49 | |||
| Short term receivables total | 4 923.83 | 9 738.51 | 7 002.58 | 5 643.23 | 17 669.05 |
| Cash and bank deposits | 360.21 | 281.39 | 201.92 | 125.07 | 13.49 |
| Cash and cash equivalents | 360.21 | 281.39 | 201.92 | 125.07 | 13.49 |
| Balance sheet total (assets) | 10 647.91 | 10 454.60 | 8 259.79 | 7 027.97 | 18 437.02 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 650.00 | 650.00 | 650.00 | 650.00 | 650.00 |
| Share premium account | 150.00 | 150.00 | 150.00 | ||
| Shares repurchased | 2 210.80 | 1 699.24 | 1 585.74 | 3 119.13 | 11 810.93 |
| Other reserves | 17.49 | ||||
| Retained earnings | -2 010.80 | -1 475.76 | -1 385.74 | -2 786.61 | -10 960.93 |
| Profit of the financial year | 2 234.28 | 1 675.76 | 1 585.74 | 3 619.13 | 12 310.93 |
| Shareholders equity total | 3 234.28 | 2 699.24 | 2 585.74 | 4 619.13 | 13 810.93 |
| Provisions | 128.32 | 1 042.70 | 790.32 | 68.43 | 36.58 |
| Non-current other liabilities | 877.86 | 891.02 | |||
| Non-current deferred tax liabilities | 857.08 | ||||
| Non-current liabilities total | 877.86 | 891.02 | 857.08 | ||
| Current loans from credit institutions | 18.89 | 54.25 | 3.82 | 1 753.36 | |
| Advances received | 392.39 | ||||
| Current trade creditors | 420.65 | 1 118.03 | 720.08 | 601.79 | 696.62 |
| Current owed to group member | 36.56 | 1 039.43 | 25.68 | ||
| Short-term deferred tax liabilities | 681.89 | 749.12 | 361.79 | 697.09 | 1 222.32 |
| Other non-interest bearing current liabilities | 4 857.08 | 3 954.48 | 1 821.10 | 1 012.03 | 917.22 |
| Accruals and deferred income | 30.00 | ||||
| Current liabilities total | 6 407.46 | 5 821.64 | 4 026.65 | 2 340.41 | 4 589.51 |
| Balance sheet total (liabilities) | 10 647.91 | 10 454.60 | 8 259.79 | 7 027.97 | 18 437.02 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.