Heimstaden Frøbelshus ApS — Credit Rating and Financial Key Figures
CVR number: 40302239
Sankt Petri Passage 5, 1165 København K
adm@heimstaden.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 627.53 | 1 845.21 | 2 076.98 | 2 021.17 | 2 443.95 |
| Reduction in value of non-current assets | -5 386.07 | 12 374.32 | -11 072.18 | -15 966.82 | -20.62 |
| EBIT | -3 758.54 | 14 219.54 | -8 995.20 | -13 945.65 | 2 423.33 |
| Other financial income | 24.10 | 77.10 | 18.44 | 11.37 | 217.22 |
| Other financial expenses | - 337.36 | - 346.63 | - 703.32 | -3 338.88 | -3 556.63 |
| Pre-tax profit | -4 071.80 | 13 950.02 | -9 680.08 | -17 273.16 | - 916.08 |
| Income taxes | 895.80 | -3 003.88 | 2 064.50 | 764.30 | - 103.13 |
| Net earnings | -3 176.00 | 10 946.13 | -7 615.58 | -16 508.86 | -1 019.21 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 88 702.44 | 101 607.32 | 93 801.49 | 78 824.04 | 79 610.96 |
| Tangible assets total | 88 702.44 | 101 607.32 | 93 801.49 | 78 824.04 | 79 610.96 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1.30 | 0.00 | 9.99 | ||
| Current amounts owed by group member comp. | 10 000.00 | 10 000.00 | 8 200.32 | ||
| Prepayments and accrued income | 4.23 | 16.16 | |||
| Current other receivables | 37.72 | 116.84 | 144.09 | 128.56 | 102.30 |
| Current deferred tax assets | 13.80 | 568.95 | 647.85 | ||
| Short term receivables total | 52.82 | 10 116.84 | 10 144.09 | 701.74 | 8 976.62 |
| Balance sheet total (assets) | 88 755.26 | 111 724.16 | 103 945.58 | 79 525.78 | 88 587.59 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 6 366.18 | 13 410.16 | 24 356.30 | 25 140.71 | 16 831.85 |
| Profit of the financial year | -3 176.00 | 10 946.13 | -7 615.58 | -16 508.86 | -1 019.21 |
| Shareholders equity total | 3 240.18 | 24 406.30 | 16 790.71 | 8 681.85 | 15 862.64 |
| Provisions | 906.55 | 3 490.52 | 1 109.31 | 877.46 | 1 031.63 |
| Non-current loans from credit institutions | 56 429.06 | 55 472.92 | 54 933.54 | 54 450.13 | 53 772.37 |
| Non-current other liabilities | 1 046.36 | 1 087.50 | 1 103.74 | 1 151.93 | 1 208.33 |
| Non-current liabilities total | 57 475.42 | 56 560.42 | 56 037.27 | 55 602.05 | 54 980.70 |
| Current loans from credit institutions | 982.76 | 989.66 | 631.08 | 562.02 | 701.50 |
| Advances received | 2.00 | 67.27 | 21.50 | 1.43 | |
| Current trade creditors | 81.25 | 76.05 | 331.31 | 208.11 | 147.88 |
| Current owed to group member | 25 648.56 | 25 790.83 | 28 749.77 | 13 572.80 | 15 861.80 |
| Short-term deferred tax liabilities | 347.62 | 297.23 | 213.02 | ||
| Other non-interest bearing current liabilities | 72.93 | 111.16 | 15.84 | ||
| Current liabilities total | 27 133.11 | 27 266.93 | 30 008.28 | 14 364.42 | 16 712.62 |
| Balance sheet total (liabilities) | 88 755.26 | 111 724.16 | 103 945.58 | 79 525.78 | 88 587.59 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.