CRSA Estate ApS — Credit Rating and Financial Key Figures
CVR number: 40508392
Hellebæk Stationsvej 21, 3150 Hellebæk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -43.68 | 59.41 | 96.92 | 322.38 | 298.35 |
| Employee benefit expenses | -47.17 | -56.98 | |||
| Total depreciation | -17.11 | -17.11 | -17.11 | -42.19 | -50.80 |
| EBIT | -60.78 | 42.31 | 79.82 | 233.03 | 190.56 |
| Other financial income | 0.76 | ||||
| Other financial expenses | -54.50 | -73.53 | -67.21 | -80.82 | -93.37 |
| Pre-tax profit | - 115.28 | -31.22 | 12.61 | 152.21 | 97.95 |
| Income taxes | 2.35 | 0.32 | 0.79 | -21.13 | -33.24 |
| Net earnings | - 112.92 | -30.90 | 13.40 | 131.08 | 64.71 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 594.03 | 1 576.92 | 1 559.81 | 2 019.22 | 2 140.76 |
| Tangible assets total | 1 594.03 | 1 576.92 | 1 559.81 | 2 019.22 | 2 140.76 |
| Investments total | 12.90 | 20.10 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 7.00 | ||||
| Current amounts owed by group member comp. | 6.35 | 2.67 | 236.69 | 342.08 | |
| Prepayments and accrued income | 7.42 | 4.01 | 7.28 | 5.68 | 15.04 |
| Current other receivables | 90.38 | 6.84 | 39.67 | ||
| Current deferred tax assets | 2.35 | 0.32 | 0.79 | ||
| Short term receivables total | 100.15 | 17.53 | 10.74 | 289.03 | 357.12 |
| Cash and bank deposits | 6.84 | 2.25 | 3.08 | 124.55 | 86.76 |
| Cash and cash equivalents | 6.84 | 2.25 | 3.08 | 124.55 | 86.76 |
| Balance sheet total (assets) | 1 701.01 | 1 596.69 | 1 573.64 | 2 445.70 | 2 604.74 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 112.92 | - 143.82 | - 130.43 | 0.65 | |
| Profit of the financial year | - 112.92 | -30.90 | 13.40 | 131.08 | 64.71 |
| Shareholders equity total | -62.92 | -93.83 | -80.43 | 50.66 | 115.36 |
| Non-current loans from credit institutions | 2 260.69 | ||||
| Non-current liabilities total | 2 260.69 | ||||
| Current loans from credit institutions | 75.81 | ||||
| Current trade creditors | 23.77 | 19.93 | 25.83 | 160.38 | 27.95 |
| Current owed to group member | 1 740.17 | 1 670.59 | 1 592.81 | 2 154.56 | 21.13 |
| Short-term deferred tax liabilities | 21.13 | 35.80 | |||
| Other non-interest bearing current liabilities | 35.43 | 10.99 | 68.00 | ||
| Accruals and deferred income | 48.00 | ||||
| Current liabilities total | 1 763.94 | 1 690.52 | 1 654.07 | 2 395.05 | 228.69 |
| Balance sheet total (liabilities) | 1 701.01 | 1 596.69 | 1 573.64 | 2 445.70 | 2 604.74 |
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.