K/S RESIDENCE MIRAMAR FREJUS
CVR number: 30811615
Ewaldskrogen 11, 6700 Esbjerg
ulfred@esenet.dk
tel: 30708345
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 273.00 | 91.00 | 91.00 | 65.00 | 65.00 |
| Costs of manufacturing | -31.63 | -33.00 | |||
| Rents | - 182.44 | -85.98 | -45.59 | -61.38 | -56.95 |
| Gross profit | 42.50 | -42.65 | 29.99 | 0.79 | -7.74 |
| Costs of management | -16.43 | -14.68 | -15.41 | -12.83 | -15.79 |
| EBIT | 42.50 | -42.65 | 29.99 | 0.79 | -7.74 |
| Other financial expenses | -0.65 | -0.42 | |||
| Net income from associates (fin.) | 10.00 | ||||
| Pre-tax profit | 42.50 | -42.65 | 29.99 | 0.14 | -8.15 |
| Net earnings | 42.50 | -42.65 | 29.99 | 0.14 | -8.15 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 267.20 | 4 267.20 | 4 267.20 | 4 267.20 | 4 267.20 |
| Tangible assets total | 4 267.20 | 4 267.20 | 4 267.20 | 4 267.20 | 4 267.20 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 70.74 | 102.88 | 57.87 | 58.01 | 53.41 |
| Cash and cash equivalents | 70.74 | 102.88 | 57.87 | 58.01 | 53.41 |
| Balance sheet total (assets) | 4 337.94 | 4 370.08 | 4 325.07 | 4 325.21 | 4 320.61 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 4 290.00 | 4 290.00 | 4 290.00 | 4 290.00 | 4 290.00 |
| Retained earnings | 5.23 | 47.73 | 5.08 | 35.07 | 35.21 |
| Profit of the financial year | 42.50 | -42.65 | 29.99 | 0.14 | -8.15 |
| Shareholders equity total | 4 337.73 | 4 295.08 | 4 325.07 | 4 325.21 | 4 317.06 |
| Non-current liabilities total | |||||
| Current owed to participating | 3.55 | ||||
| Other non-interest bearing current liabilities | 0.21 | 75.00 | |||
| Current liabilities total | 0.21 | 75.00 | 3.55 | ||
| Balance sheet total (liabilities) | 4 337.94 | 4 370.08 | 4 325.07 | 4 325.21 | 4 320.61 |
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.