Ejendomsmægler Karen Friis ApS — Credit Rating and Financial Key Figures
CVR number: 37421170
Skibhusvej 78, 5000 Odense C
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 55.70 | 355.20 | 171.38 | 24.26 | |
| Employee benefit expenses | - 124.02 | - 123.07 | - 206.71 | - 251.87 | - 248.12 |
| Total depreciation | -7.40 | -7.40 | -7.40 | -2.40 | |
| EBIT | -75.72 | 278.78 | 141.09 | -82.89 | - 223.85 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -7.06 | -6.33 | -47.86 | -4.12 | -1.78 |
| Pre-tax profit | -82.78 | 272.44 | 93.23 | -87.00 | - 225.62 |
| Income taxes | -14.54 | -30.49 | 49.27 | ||
| Net earnings | -82.78 | 257.90 | 62.74 | -87.00 | - 176.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 17.20 | 9.80 | 2.40 | ||
| Tangible assets total | 17.20 | 9.80 | 2.40 | ||
| Other receivables | 15.09 | ||||
| Investments total | 15.09 | ||||
| Non-current other receivables | 31.01 | 31.01 | 31.01 | 18.53 | |
| Deferred tax assets | 49.27 | ||||
| Long term receivables total | 31.01 | 31.01 | 31.01 | 67.81 | |
| Semifinished products | 500.00 | 155.00 | 155.00 | 155.00 | 155.00 |
| Inventories total | 500.00 | 155.00 | 155.00 | 155.00 | 155.00 |
| Current owed by particip. interest comp. | 55.35 | 52.87 | 2.95 | ||
| Prepayments and accrued income | 12.25 | 12.25 | 12.25 | 12.25 | 12.25 |
| Current other receivables | 18.12 | 30.36 | 3.23 | ||
| Short term receivables total | 30.37 | 42.61 | 67.60 | 68.36 | 15.20 |
| Cash and bank deposits | 74.44 | 206.10 | 335.67 | 330.32 | 33.29 |
| Cash and cash equivalents | 74.44 | 206.10 | 335.67 | 330.32 | 33.29 |
| Balance sheet total (assets) | 622.01 | 444.52 | 591.68 | 584.69 | 286.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 126.63 | - 209.41 | 48.50 | 111.23 | 24.23 |
| Profit of the financial year | -82.78 | 257.90 | 62.74 | -87.00 | - 176.35 |
| Shareholders equity total | - 209.41 | 48.50 | 151.23 | 64.23 | - 112.12 |
| Non-current owed to group member | 61.73 | 2.24 | |||
| Non-current liabilities total | 61.73 | 2.24 | |||
| Current trade creditors | 100.58 | 108.12 | 56.10 | 108.10 | 56.10 |
| Short-term deferred tax liabilities | 413.51 | 14.54 | 45.03 | 45.03 | |
| Other non-interest bearing current liabilities | 255.59 | 271.13 | 339.32 | 367.33 | 342.40 |
| Current liabilities total | 769.68 | 393.79 | 440.45 | 520.46 | 398.50 |
| Balance sheet total (liabilities) | 622.01 | 444.52 | 591.68 | 584.69 | 286.38 |
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.