SERVICEGÅRDEN KØGE ApS — Credit Rating and Financial Key Figures
CVR number: 12327595
Unionsvej 1, 4600 Køge
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 294.85 | 3 583.73 | 3 308.03 | 3 243.44 | 2 671.61 |
| Employee benefit expenses | -2 350.88 | -2 321.74 | -2 011.92 | -2 104.03 | -2 033.59 |
| Total depreciation | - 219.00 | - 212.00 | - 279.79 | - 279.79 | - 250.69 |
| EBIT | 724.96 | 1 049.99 | 1 016.32 | 859.61 | 387.33 |
| Other financial expenses | - 192.00 | - 178.63 | - 172.32 | - 139.81 | - 150.12 |
| Pre-tax profit | 532.95 | 871.36 | 844.00 | 719.80 | 237.20 |
| Income taxes | - 156.46 | - 230.58 | - 174.89 | - 246.17 | -91.05 |
| Net earnings | 376.50 | 640.78 | 669.11 | 473.63 | 146.16 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 754.82 | 5 579.89 | 5 404.96 | 5 230.03 | 5 055.10 |
| Machinery and equipment | 119.18 | 82.11 | 481.15 | 376.30 | 300.54 |
| Tangible assets total | 5 874.01 | 5 662.00 | 5 886.11 | 5 606.32 | 5 355.64 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 647.18 | 716.30 | 760.44 | 744.00 | 273.39 |
| Prepayments and accrued income | 7.88 | 5.72 | |||
| Current other receivables | 0.00 | ||||
| Short term receivables total | 655.06 | 722.03 | 760.44 | 744.00 | 273.39 |
| Cash and bank deposits | 286.58 | 995.99 | 967.32 | 969.46 | 293.22 |
| Cash and cash equivalents | 286.58 | 995.99 | 967.32 | 969.46 | 293.22 |
| Balance sheet total (assets) | 6 815.64 | 7 380.02 | 7 613.87 | 7 319.79 | 5 922.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 500.00 | 700.00 | 600.00 | 450.00 | 140.00 |
| Retained earnings | 979.95 | 656.45 | 697.22 | 916.33 | 1 249.95 |
| Profit of the financial year | 376.50 | 640.78 | 669.11 | 473.63 | 146.16 |
| Shareholders equity total | 2 056.45 | 2 197.22 | 2 166.33 | 2 039.95 | 1 736.11 |
| Provisions | 754.02 | 802.63 | 812.66 | 913.58 | 964.45 |
| Non-current loans from credit institutions | 2 916.78 | 2 561.10 | 2 187.29 | 1 926.84 | 555.01 |
| Non-current deferred tax liabilities | 164.87 | 145.25 | 40.17 | ||
| Non-current liabilities total | 2 916.78 | 2 561.10 | 2 352.15 | 2 072.09 | 595.19 |
| Current loans from credit institutions | 340.86 | 355.66 | 372.75 | 160.00 | 400.00 |
| Current trade creditors | 80.31 | 85.76 | 97.14 | 109.40 | 39.52 |
| Current owed to group member | 306.29 | 405.24 | 1 561.67 | 1 678.99 | 1 870.97 |
| Short-term deferred tax liabilities | 106.99 | 181.97 | 164.87 | 145.25 | |
| Other non-interest bearing current liabilities | 253.95 | 790.44 | 251.17 | 180.91 | 170.76 |
| Current liabilities total | 1 088.39 | 1 819.07 | 2 282.73 | 2 294.17 | 2 626.50 |
| Balance sheet total (liabilities) | 6 815.64 | 7 380.02 | 7 613.87 | 7 319.79 | 5 922.25 |
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.