EJENDOMSSELSKABET KORSDAL A/S — Credit Rating and Financial Key Figures
CVR number: 28846894
C.F. Tietgens Boulevard 30, Fraugde 5220 Odense SØ
mb@bokagroup.dk
tel: 53774730
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 55 336.00 | 124 120.61 | 110 750.95 | 116 164.01 | 113 484.16 |
Total depreciation | -5 319.60 | -12 444.28 | -12 447.84 | -12 526.48 | -12 529.92 |
EBIT | 50 016.40 | 111 676.33 | 98 303.10 | 103 637.52 | 100 954.24 |
Other financial income | 83.46 | 27.26 | 166.12 | 119.28 | 194.73 |
Other financial expenses | -11 031.55 | -17 047.14 | -17 141.96 | -19 548.12 | -22 010.76 |
Pre-tax profit | 39 068.31 | 94 656.44 | 81 327.26 | 84 208.68 | 79 138.21 |
Income taxes | -8 554.18 | -20 924.19 | -18 113.42 | -18 742.62 | -17 552.12 |
Net earnings | 30 514.13 | 73 732.25 | 63 213.84 | 65 466.06 | 61 586.09 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 271 193.23 | 1 276 310.88 | 1 267 502.75 | 1 259 743.26 | 1 247 866.67 |
Advance payments and construction in progress | 9 811.98 | 3 495.86 | |||
Tangible assets total | 1 281 005.21 | 1 276 310.88 | 1 270 998.61 | 1 259 743.26 | 1 247 866.67 |
Investments total | |||||
Non-current other receivables | 1 474.94 | 1 147.18 | 819.42 | ||
Long term receivables total | 1 474.94 | 1 147.18 | 819.42 | ||
Inventories total | |||||
Current trade debtors | 1 347.30 | 1 060.75 | 672.26 | 767.31 | 777.66 |
Prepayments and accrued income | 1.16 | 3.53 | 17.38 | 18.83 | |
Current other receivables | 1 623.53 | 3 066.17 | 3 527.35 | 5 329.41 | 4 800.86 |
Short term receivables total | 2 970.84 | 4 128.08 | 4 203.14 | 6 114.11 | 5 597.36 |
Cash and bank deposits | 1 384.93 | 3 644.53 | 5 615.99 | ||
Cash and cash equivalents | 1 384.93 | 3 644.53 | 5 615.99 | ||
Balance sheet total (assets) | 1 285 360.98 | 1 284 083.48 | 1 282 292.69 | 1 267 004.54 | 1 254 283.45 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 |
Shares repurchased | 30 000.00 | 30 000.00 | 30 000.00 | ||
Retained earnings | 123 368.75 | 123 882.88 | 167 615.13 | 200 828.96 | 266 295.03 |
Profit of the financial year | 30 514.13 | 73 732.25 | 63 213.84 | 65 466.06 | 61 586.09 |
Shareholders equity total | 155 082.88 | 228 815.13 | 262 028.96 | 297 495.03 | 329 081.11 |
Provisions | 26 039.19 | 27 144.75 | 28 499.94 | 29 739.61 | 30 860.93 |
Non-current loans from credit institutions | 458 763.61 | 423 165.54 | 402 854.13 | 379 647.29 | 229 350.42 |
Non-current other liabilities | 11 924.26 | 13 431.99 | 16 347.00 | 17 553.72 | 18 805.94 |
Non-current liabilities total | 470 687.88 | 436 597.53 | 419 201.14 | 397 201.01 | 248 156.36 |
Current loans from credit institutions | 26 939.81 | 41 528.82 | 42 296.54 | 38 586.60 | 167 176.55 |
Advances received | 28.49 | 1 485.04 | 805.90 | 2 451.46 | 1 153.76 |
Current trade creditors | 7 914.07 | 2 922.00 | 2 391.12 | 948.32 | 2 099.79 |
Current owed to participating | 51 574.01 | 53 968.81 | 87 414.01 | 119 327.37 | 156 308.30 |
Short-term deferred tax liabilities | 12 955.63 | 19 138.57 | 15 847.74 | 15 027.98 | 12 865.40 |
Other non-interest bearing current liabilities | 534 139.03 | 472 482.83 | 423 807.34 | 366 227.17 | 306 581.24 |
Current liabilities total | 633 551.03 | 591 526.07 | 572 562.65 | 542 568.90 | 646 185.04 |
Balance sheet total (liabilities) | 1 285 360.98 | 1 284 083.48 | 1 282 292.69 | 1 267 004.54 | 1 254 283.45 |
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.