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 | 29 380.43 | 44 354.87 | 41 334.88 | 42 004.50 | 42 246.79 |
Total depreciation | -2 175.48 | -3 188.31 | -3 186.44 | -3 234.11 | -3 234.44 |
EBIT | 27 204.95 | 41 166.56 | 38 148.44 | 38 770.39 | 39 012.35 |
Other financial income | 1 467.75 | 15 043.43 | 14 043.07 | 12 654.43 | 10 857.43 |
Other financial expenses | -5 575.90 | -15 594.64 | -15 611.56 | -16 843.25 | -17 697.72 |
Net income from associates (fin.) | 12 370.90 | 42 119.69 | 34 701.08 | 38 507.41 | 36 503.27 |
Pre-tax profit | 35 467.70 | 82 735.05 | 71 281.04 | 73 088.98 | 68 675.32 |
Income taxes | -4 953.57 | -9 002.80 | -8 067.21 | -7 622.92 | -7 089.24 |
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 | 358 562.61 | 372 824.72 | 369 638.28 | 371 171.16 | 367 970.36 |
Advance payments and construction in progress | 9 811.98 | 3 495.86 | |||
Tangible assets total | 368 374.59 | 372 824.72 | 373 134.14 | 371 171.16 | 367 970.36 |
Holdings in group member companies | 221 513.76 | 263 633.45 | 298 334.53 | 336 841.94 | 373 345.21 |
Investments total | 221 513.76 | 263 633.45 | 298 334.53 | 336 841.94 | 373 345.21 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 1 043.32 | 293.69 | 431.69 | 141.28 | |
Current amounts owed by group member comp. | 335 417.38 | 297 966.26 | 280 789.03 | 239 410.86 | 210 203.95 |
Current other receivables | 479.84 | 1 818.39 | 926.54 | 5 256.15 | 3 907.18 |
Current deferred tax assets | 3 821.26 | ||||
Short term receivables total | 340 761.80 | 300 078.34 | 282 147.26 | 244 667.02 | 214 252.42 |
Cash and bank deposits | 53.59 | 3 644.53 | |||
Cash and cash equivalents | 53.59 | 3 644.53 | |||
Balance sheet total (assets) | 930 703.74 | 940 181.03 | 953 615.93 | 952 680.12 | 955 567.98 |
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 | ||
Other reserves | 54 913.01 | 97 032.70 | 131 733.78 | 170 241.19 | 206 744.46 |
Retained earnings | 68 455.74 | 26 850.18 | 35 881.35 | 30 587.78 | 59 550.57 |
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 | 20 266.31 | 22 096.20 | 23 961.50 | 25 866.19 | 27 580.10 |
Non-current loans from credit institutions | 150 294.48 | 140 052.65 | 135 822.13 | 128 985.06 | 58 790.54 |
Non-current other liabilities | 2 114.80 | 3 177.14 | 3 820.04 | 4 163.42 | 4 006.72 |
Non-current liabilities total | 152 409.28 | 143 229.79 | 139 642.17 | 133 148.48 | 62 797.26 |
Current loans from credit institutions | 7 253.23 | 12 627.44 | 10 912.92 | 8 842.57 | 73 915.39 |
Advances received | 41.48 | 232.61 | |||
Current trade creditors | 7 023.92 | 1 053.15 | 1 165.87 | 235.37 | 244.17 |
Current owed to participating | 51 574.01 | 53 968.81 | 87 414.01 | 119 327.37 | 156 308.30 |
Short-term deferred tax liabilities | 5 142.17 | 6 492.84 | 5 291.42 | 3 243.25 | 1 809.93 |
Other non-interest bearing current liabilities | 531 951.95 | 471 897.66 | 423 199.08 | 364 480.39 | 303 599.12 |
Current liabilities total | 602 945.27 | 546 039.91 | 527 983.30 | 496 170.42 | 536 109.51 |
Balance sheet total (liabilities) | 930 703.74 | 940 181.03 | 953 615.93 | 952 680.12 | 955 567.98 |
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.