CESHF 2 PropCo DK Ballerup ApS — Credit Rating and Financial Key Figures
CVR number: 38219448
Meldahlsgade 5, 1613 København V
cej@cej.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 218.62 | - 190.78 | 5 889.03 | 3 872.10 | 5 839.99 |
| Total depreciation | -27.16 | ||||
| Reduction in value of non-current assets | -5 035.54 | -14 080.00 | -32 280.00 | ||
| EBIT | - 245.79 | - 190.78 | 853.50 | -10 207.90 | -26 440.01 |
| Other financial income | 33.84 | ||||
| Other financial expenses | -0.62 | -0.43 | -5 232.85 | -6 867.29 | -6 870.81 |
| Pre-tax profit | - 246.41 | - 191.21 | -4 379.35 | -17 075.19 | -33 276.97 |
| Income taxes | 54.21 | 43.01 | 963.46 | -1 107.82 | - 668.73 |
| Net earnings | - 192.20 | - 148.20 | -3 415.89 | -18 183.01 | -33 945.71 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 328 210.00 | 314 130.00 | 281 850.00 | ||
| Tangible assets total | 328 210.00 | 314 130.00 | 281 850.00 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 69.53 | 399.69 | |||
| Prepayments and accrued income | 119.56 | 100.78 | 200.45 | ||
| Current other receivables | 1 028.72 | 1 396.46 | 717.07 | ||
| Current deferred tax assets | 54.21 | 42.07 | 1 107.82 | 252.67 | |
| Short term receivables total | 123.74 | 441.75 | 2 256.10 | 1 749.92 | 917.52 |
| Cash and bank deposits | 136.55 | 11.68 | 6 150.39 | 3 558.63 | 4 293.73 |
| Cash and cash equivalents | 136.55 | 11.68 | 6 150.39 | 3 558.63 | 4 293.73 |
| Balance sheet total (assets) | 260.30 | 453.43 | 336 616.49 | 319 438.54 | 287 061.24 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 325.00 | 375.00 | 375.00 | 375.00 |
| Share premium account | 500.00 | 32 950.00 | 32 950.00 | 32 950.00 | |
| Retained earnings | 253.47 | - 438.73 | - 586.92 | -4 002.82 | -22 185.83 |
| Profit of the financial year | - 192.20 | - 148.20 | -3 415.89 | -18 183.01 | -33 945.71 |
| Shareholders equity total | 111.27 | 238.08 | 29 322.18 | 11 139.17 | -22 806.53 |
| Non-current loans from credit institutions | 194 242.06 | 194 242.06 | 194 242.06 | ||
| Non-current owed to group member | 106 074.95 | 106 074.95 | 106 074.95 | ||
| Non-current liabilities total | 300 317.01 | 300 317.01 | 300 317.01 | ||
| Current trade creditors | 1.34 | 1.34 | 596.34 | 386.42 | 565.53 |
| Current owed to group member | 62.15 | 62.15 | |||
| Short-term deferred tax liabilities | 144.36 | 458.41 | |||
| Other non-interest bearing current liabilities | 85.53 | 151.87 | 6 231.15 | 6 977.84 | 8 082.02 |
| Accruals and deferred income | 5.45 | 618.10 | 444.80 | ||
| Current liabilities total | 149.02 | 215.35 | 6 977.30 | 7 982.36 | 9 550.77 |
| Balance sheet total (liabilities) | 260.30 | 453.43 | 336 616.49 | 319 438.54 | 287 061.24 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.