NO.1-EJENDOMSADMINSTRATION ApS — Credit Rating and Financial Key Figures
CVR number: 36455225
Hadsundvej 15 A, 9000 Aalborg
1ejendomsadm@gmail.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 169.59 | 75.95 | 114.97 | 59.05 | -75.03 |
| Total depreciation | -16.02 | -18.50 | -18.50 | -18.50 | -19.95 |
| EBIT | 153.58 | 57.45 | 96.47 | 40.55 | -94.98 |
| Other financial income | 5.19 | ||||
| Other financial expenses | -1.30 | -1.76 | -52.33 | -2.09 | |
| Pre-tax profit | 152.28 | 55.69 | 44.14 | 38.46 | -89.79 |
| Income taxes | -33.77 | -12.58 | -10.13 | -8.59 | 0.89 |
| Net earnings | 118.50 | 43.12 | 34.02 | 29.88 | -88.90 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 323.38 | ||||
| Machinery and equipment | 304.88 | 286.38 | 267.88 | 282.15 | |
| Tangible assets total | 323.38 | 304.88 | 286.38 | 267.88 | 282.15 |
| Investments total | |||||
| Non-current loans receivable | 100.00 | 100.00 | 48.97 | ||
| Long term receivables total | 100.00 | 100.00 | 48.97 | ||
| Inventories total | |||||
| Prepayments and accrued income | 11.56 | 8.84 | 8.01 | 11.60 | 12.20 |
| Current other receivables | 95.87 | ||||
| Current deferred tax assets | 6.51 | 8.63 | 14.50 | 15.68 | 22.80 |
| Short term receivables total | 113.94 | 17.47 | 22.52 | 27.28 | 35.00 |
| Cash and bank deposits | 201.45 | 266.78 | 338.95 | 437.51 | 322.08 |
| Cash and cash equivalents | 201.45 | 266.78 | 338.95 | 437.51 | 322.08 |
| Balance sheet total (assets) | 738.77 | 689.13 | 696.81 | 732.67 | 639.23 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 311.97 | 430.48 | 473.59 | 507.61 | 537.49 |
| Profit of the financial year | 118.50 | 43.12 | 34.02 | 29.88 | -88.90 |
| Shareholders equity total | 480.48 | 523.59 | 557.61 | 587.49 | 498.58 |
| Non-current liabilities total | |||||
| Advances received | 12.64 | 15.01 | 9.42 | 5.65 | 12.48 |
| Current trade creditors | 18.16 | 18.16 | 18.16 | 35.19 | 16.50 |
| Short-term deferred tax liabilities | 24.87 | 0.70 | |||
| Other non-interest bearing current liabilities | 202.62 | 131.68 | 111.63 | 104.34 | 111.66 |
| Current liabilities total | 258.29 | 165.54 | 139.20 | 145.18 | 140.64 |
| Balance sheet total (liabilities) | 738.77 | 689.13 | 696.81 | 732.67 | 639.23 |
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.