AE Ejendomme 2018 ApS — Credit Rating and Financial Key Figures
CVR number: 39640910
Nygade 19, 6920 Videbæk
mail@viftrup.dk
tel: 97171644
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 667.81 | 2 768.82 | 2 948.42 | 2 736.76 | 3 896.88 |
| Total depreciation | - 546.87 | - 815.50 | - 845.43 | - 906.32 | -1 120.11 |
| EBIT | 2 120.94 | 1 953.32 | 2 102.99 | 1 830.44 | 2 776.77 |
| Other financial income | 0.07 | 2 165.22 | |||
| Other financial expenses | - 488.84 | - 621.35 | - 508.71 | - 522.29 | - 663.92 |
| Pre-tax profit | 1 632.10 | 1 332.04 | 1 594.28 | 1 308.15 | 4 278.07 |
| Income taxes | - 359.06 | - 263.14 | - 350.82 | - 287.82 | - 968.90 |
| Net earnings | 1 273.04 | 1 068.90 | 1 243.47 | 1 020.33 | 3 309.18 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 25 967.43 | 25 549.08 | 26 490.90 | 28 552.28 | 28 829.06 |
| Machinery and equipment | 604.75 | 481.75 | |||
| Tangible assets total | 25 967.43 | 25 549.08 | 26 490.90 | 29 157.03 | 29 310.81 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 265.63 | 196.10 | 287.15 | 769.39 | 924.66 |
| Prepayments and accrued income | 169.16 | ||||
| Short term receivables total | 265.63 | 196.10 | 456.30 | 769.39 | 924.66 |
| Cash and bank deposits | 811.31 | 332.57 | 781.21 | ||
| Cash and cash equivalents | 811.31 | 332.57 | 781.21 | ||
| Balance sheet total (assets) | 26 233.06 | 26 556.49 | 27 279.78 | 29 926.41 | 31 016.68 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 118.58 | 1 391.63 | 2 460.53 | 3 703.99 | 4 724.32 |
| Profit of the financial year | 1 273.04 | 1 068.90 | 1 243.47 | 1 020.33 | 3 309.18 |
| Shareholders equity total | 1 441.63 | 2 510.53 | 3 753.99 | 4 774.32 | 8 083.50 |
| Provisions | 70.27 | 42.04 | 36.26 | 18.17 | 82.93 |
| Non-current loans from credit institutions | 11 295.06 | 10 721.03 | 10 188.16 | 9 630.79 | |
| Non-current owed to group member | 4 409.65 | 4 804.73 | 5 045.02 | 5 509.65 | 14 601.88 |
| Non-current other liabilities | 21.00 | 21.00 | 21.00 | ||
| Non-current liabilities total | 15 704.71 | 15 525.76 | 15 254.18 | 15 161.44 | 14 622.88 |
| Current loans from credit institutions | 7 503.04 | 580.00 | 560.00 | 609.61 | |
| Advances received | 7.00 | 7.00 | |||
| Current trade creditors | 118.51 | 114.58 | 455.25 | 232.48 | 82.09 |
| Current owed to group member | 744.95 | 6 725.78 | 5 856.25 | 7 763.36 | 6 432.64 |
| Short-term deferred tax liabilities | 300.87 | 291.37 | 356.60 | 305.91 | 904.13 |
| Other non-interest bearing current liabilities | 284.16 | 577.69 | 655.70 | 803.72 | 549.02 |
| Accruals and deferred income | 64.93 | 188.73 | 344.55 | 250.39 | 259.49 |
| Current liabilities total | 9 016.46 | 8 478.16 | 8 235.34 | 9 972.48 | 8 227.37 |
| Balance sheet total (liabilities) | 26 233.06 | 26 556.49 | 27 279.78 | 29 926.41 | 31 016.68 |
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.