CMRF Goose PropCo II A/S — Credit Rating and Financial Key Figures
CVR number: 83174617
Havnegade 25, 1058 København K
tel: 39630238
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 622.03 | 451.43 | 5 660.82 | 3 210.19 | 1 469.89 |
| Employee benefit expenses | -8.33 | ||||
| Other operating expenses | - 185.05 | ||||
| Reduction in value of non-current assets | 43 622.10 | -9 386.78 | 19 790.15 | 2 279.90 | -26 218.00 |
| EBIT | 45 235.81 | -9 120.40 | 25 450.97 | 5 490.09 | -24 748.11 |
| Other financial income | 33.66 | 8.53 | |||
| Other financial expenses | -1 939.43 | - 441.17 | - 461.90 | - 453.64 | - 428.51 |
| Pre-tax profit | 43 330.03 | -9 561.57 | 24 997.60 | 5 036.45 | -25 176.62 |
| Income taxes | -8 699.27 | 1 270.21 | -5 517.52 | -1 108.02 | 5 538.86 |
| Net earnings | 34 630.76 | -8 291.36 | 19 480.07 | 3 928.43 | -19 637.76 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 187 300.00 | 177 700.00 | 205 700.00 | 221 900.00 | 188 100.00 |
| Tangible assets total | 187 300.00 | 177 700.00 | 205 700.00 | 221 900.00 | 188 100.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 172.56 | 1 172.56 | 1 172.56 | ||
| Prepayments and accrued income | 141.73 | 123.52 | 133.54 | 107.65 | 113.71 |
| Current other receivables | 94.70 | 4 884.07 | 4 408.76 | 13.80 | |
| Current deferred tax assets | 2.10 | ||||
| Short term receivables total | 238.53 | 5 007.58 | 5 714.87 | 1 294.01 | 1 286.27 |
| Cash and bank deposits | 1 026.41 | 751.52 | 258.76 | 375.10 | 6 555.00 |
| Cash and cash equivalents | 1 026.41 | 751.52 | 258.76 | 375.10 | 6 555.00 |
| Balance sheet total (assets) | 188 564.94 | 183 459.10 | 211 673.63 | 223 569.12 | 195 941.28 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 501.00 | 501.00 | 501.00 | 501.00 | 501.00 |
| Share premium account | 71 484.40 | 71 484.40 | 71 484.40 | 71 484.40 | 71 484.40 |
| Shares repurchased | 70 378.65 | ||||
| Retained earnings | 40 268.51 | 74 899.27 | 66 607.91 | 86 087.98 | 19 637.76 |
| Profit of the financial year | 34 630.76 | -8 291.36 | 19 480.07 | 3 928.43 | -19 637.76 |
| Shareholders equity total | 146 884.67 | 138 593.31 | 158 073.38 | 162 001.81 | 142 364.05 |
| Provisions | 30 659.05 | 29 215.57 | 33 201.37 | 33 735.66 | 26 159.06 |
| Non-current owed to group member | 7 010.43 | 6 510.23 | 6 903.80 | 6 469.59 | 6 469.59 |
| Non-current other liabilities | 3 166.14 | 3 450.13 | 3 478.25 | 4 170.16 | 4 179.87 |
| Non-current liabilities total | 10 176.56 | 9 960.37 | 10 382.05 | 10 639.75 | 10 649.46 |
| Current loans from credit institutions | 395.45 | 4 070.78 | 6 506.23 | 16 138.57 | 14 137.53 |
| Current trade creditors | 312.95 | 487.01 | 796.44 | 395.38 | 260.00 |
| Short-term deferred tax liabilities | 244.41 | 2 152.25 | 515.22 | 2 362.04 | |
| Other non-interest bearing current liabilities | 136.25 | 887.66 | 561.91 | 142.72 | 9.13 |
| Current liabilities total | 844.65 | 5 689.85 | 10 016.83 | 17 191.89 | 16 768.71 |
| Balance sheet total (liabilities) | 188 564.94 | 183 459.10 | 211 673.63 | 223 569.12 | 195 941.28 |
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.