CORE BOLIG IV INVESTORAKTIESELSKAB NR. 1 — Credit Rating and Financial Key Figures
CVR number: 30536908
Axeltorv 2 N, 1609 København V
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 107.11 | 111.97 | 115.00 | 116.55 | 120.09 |
Costs of manufacturing | -33.16 | -30.73 | |||
Gross profit | 107.11 | 111.97 | 115.00 | 83.39 | 89.37 |
Costs of management | -17.68 | -16.25 | |||
Reduction in value of non-current assets | -88.17 | -5.18 | |||
EBIT | 109.72 | 166.06 | 215.39 | -22.46 | 67.93 |
Other financial income | 0.06 | 0.59 | |||
Other financial expenses | -21.41 | -26.96 | |||
Pre-tax profit | 74.09 | 124.26 | 168.79 | -43.81 | 41.57 |
Income taxes | 7.18 | -4.72 | |||
Net earnings | 74.09 | 124.26 | 168.79 | -36.63 | 36.84 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 2 474.00 | 2 455.50 | |||
Tangible assets total | 2 474.00 | 2 455.50 | |||
Other receivables | 2 266.82 | 2 465.32 | 2 610.53 | ||
Investments total | 2 266.82 | 2 465.32 | 2 610.53 | ||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 0.41 | 0.49 | |||
Prepayments and accrued income | 0.48 | 0.49 | |||
Current other receivables | 2.97 | 1.14 | |||
Current deferred tax assets | 0.44 | ||||
Short term receivables total | 4.30 | 2.11 | |||
Cash and bank deposits | 22.59 | 34.40 | |||
Cash and cash equivalents | 22.59 | 34.40 | |||
Balance sheet total (assets) | 2 266.82 | 2 465.32 | 2 610.53 | 2 500.89 | 2 492.02 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 900.02 | 997.42 | 1 135.43 | 128.75 | 128.75 |
Shares repurchased | 14.94 | 14.94 | |||
Other reserves | 2.48 | 1.08 | |||
Retained earnings | -74.09 | - 124.26 | - 168.79 | 412.08 | 341.75 |
Profit of the financial year | 74.09 | 124.26 | 168.79 | -36.63 | 36.84 |
Minority interest (BS) | 543.44 | 536.49 | |||
Shareholders equity total | 900.02 | 997.42 | 1 135.43 | 1 065.06 | 1 059.85 |
Provisions | 98.87 | 96.60 | |||
Capital loans | 0.10 | 0.10 | |||
Non-current loans from credit institutions | 1 281.42 | 1 274.90 | |||
Non-current other liabilities | 43.25 | 44.97 | |||
Non-current liabilities total | 1 324.77 | 1 319.97 | |||
Current loans from credit institutions | 6.99 | 5.62 | |||
Advances received | 0.53 | 0.56 | |||
Current trade creditors | 0.80 | 1.90 | |||
Current owed to participating | 0.06 | 0.48 | |||
Short-term deferred tax liabilities | 2.18 | ||||
Other non-interest bearing current liabilities | 3.81 | 4.87 | |||
Current liabilities total | 12.19 | 15.61 | |||
Balance sheet total (liabilities) | 900.02 | 997.42 | 1 135.43 | 2 500.89 | 2 492.02 |
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.