EGEBJERGGAARD HJERNDRUP ApS
CVR number: 33948026
Slavgårdsvej 1, Revsø 6560 Sommersted
tel: 40776044
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 88.13 | 31.42 | -17.16 | 2.47 | 55.78 |
| Other operating expenses | - 220.43 | ||||
| Total depreciation | -1.27 | -16.20 | -16.20 | ||
| EBIT | 88.13 | - 189.00 | -18.43 | -13.73 | 39.58 |
| Other financial income | 2.46 | 40.41 | 0.01 | ||
| Other financial expenses | -25.68 | -34.33 | -10.56 | -24.38 | - 120.14 |
| Pre-tax profit | 64.91 | - 182.93 | -28.98 | -38.12 | -80.56 |
| Income taxes | -14.43 | -10.51 | 5.00 | ||
| Net earnings | 50.48 | - 193.44 | -23.98 | -38.12 | -80.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 355.00 | 4 778.98 | 4 781.53 | 4 765.33 | |
| Tangible assets total | 2 355.00 | 4 778.98 | 4 781.53 | 4 765.33 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 62.50 | ||||
| Prepayments and accrued income | 7.58 | 5.16 | |||
| Current other receivables | 11.88 | 3.29 | 4.42 | ||
| Current deferred tax assets | 10.76 | 6.00 | 5.10 | ||
| Short term receivables total | 10.76 | 17.88 | 8.38 | 12.00 | 67.66 |
| Cash and bank deposits | 110.81 | 1 016.06 | 96.95 | 25.34 | 23.02 |
| Cash and cash equivalents | 110.81 | 1 016.06 | 96.95 | 25.34 | 23.02 |
| Balance sheet total (assets) | 2 476.57 | 1 033.94 | 4 884.31 | 4 818.87 | 4 856.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 450.00 | ||||
| Retained earnings | 597.92 | 198.40 | 4.97 | -19.02 | -57.13 |
| Profit of the financial year | 50.48 | - 193.44 | -23.98 | -38.12 | -80.56 |
| Shareholders equity total | 728.40 | 534.97 | 60.98 | 22.87 | -57.70 |
| Non-current loans from credit institutions | 1 220.31 | 2 708.47 | 2 708.47 | ||
| Non-current liabilities total | 1 220.31 | 2 708.47 | 2 708.47 | ||
| Current loans from credit institutions | 75.00 | 3 954.33 | |||
| Current trade creditors | 4.00 | 7.75 | 4.00 | 1 204.00 | 1 204.00 |
| Current owed to group member | 865.00 | 876.80 | 985.64 | ||
| Other non-interest bearing current liabilities | 448.86 | 491.22 | 6.73 | 15.59 | |
| Current liabilities total | 527.86 | 498.97 | 4 823.33 | 2 087.53 | 2 205.23 |
| Balance sheet total (liabilities) | 2 476.57 | 1 033.94 | 4 884.31 | 4 818.87 | 4 856.01 |
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.