Dreiers have og Ejendomsservice ApS
CVR number: 37386774
Nebbelundevej 1, 4970 Rødby
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 119.08 | 415.03 | 364.46 | 355.13 | 301.65 |
| Employee benefit expenses | - 129.62 | - 120.57 | - 156.24 | - 152.57 | - 196.66 |
| Total depreciation | -75.57 | -79.57 | -79.57 | -47.87 | |
| EBIT | -86.11 | 214.89 | 128.65 | 154.69 | 104.99 |
| Other financial expenses | -11.37 | -2.19 | -3.18 | -4.14 | -20.03 |
| Pre-tax profit | -97.47 | 212.70 | 125.47 | 150.56 | 84.97 |
| Income taxes | 13.52 | -53.45 | -36.96 | -38.24 | -15.00 |
| Net earnings | -83.95 | 159.25 | 88.51 | 112.32 | 69.96 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 523.00 | 754.15 | |||
| Machinery and equipment | 189.21 | 129.64 | 50.07 | ||
| Tangible assets total | 189.21 | 129.64 | 50.07 | 523.00 | 754.15 |
| Investments total | |||||
| Non-current other receivables | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 |
| Long term receivables total | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 |
| Inventories total | |||||
| Current trade debtors | 45.54 | 75.40 | 61.95 | 23.90 | |
| Current amounts owed by group member comp. | 396.82 | 623.78 | 358.81 | 354.47 | |
| Current other receivables | 6.23 | ||||
| Current deferred tax assets | 16.91 | ||||
| Short term receivables total | 459.26 | 699.19 | 358.81 | 422.65 | 23.90 |
| Cash and bank deposits | 97.82 | 102.13 | 310.30 | 171.33 | 38.21 |
| Cash and cash equivalents | 97.82 | 102.13 | 310.30 | 171.33 | 38.21 |
| Balance sheet total (assets) | 754.18 | 938.83 | 727.06 | 1 124.86 | 824.15 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 355.00 | ||||
| Retained earnings | 394.29 | 310.34 | 469.60 | 203.11 | 315.43 |
| Profit of the financial year | -83.95 | 159.25 | 88.51 | 112.32 | 69.96 |
| Shareholders equity total | 360.34 | 519.60 | 608.10 | 720.43 | 435.39 |
| Non-current liabilities total | |||||
| Current trade creditors | 22.25 | 193.78 | 6.00 | 170.73 | 188.21 |
| Current owed to group member | 18.51 | ||||
| Other non-interest bearing current liabilities | 371.58 | 225.46 | 112.95 | 233.70 | 182.04 |
| Current liabilities total | 393.83 | 419.24 | 118.95 | 404.44 | 388.76 |
| Balance sheet total (liabilities) | 754.18 | 938.83 | 727.06 | 1 124.86 | 824.15 |
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.