Broparken Viborg ApS
CVR number: 40692738
Spurvelunden 1, 8800 Viborg
info@dhri.dk
tel: 27112617
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 131.71 | 140.08 | 141.42 | -13.21 |
| Other operating expenses | - 185.73 | |||
| Total depreciation | -49.39 | -38.49 | -38.52 | -19.53 |
| EBIT | 82.31 | 101.59 | 102.90 | - 218.47 |
| Other financial income | 272.11 | 185.75 | ||
| Other financial expenses | - 197.80 | -95.99 | - 134.09 | - 278.39 |
| Pre-tax profit | - 115.49 | 5.60 | 240.91 | - 311.12 |
| Income taxes | 14.79 | -10.28 | -33.32 | -27.81 |
| Net earnings | - 100.70 | -4.69 | 207.59 | - 338.93 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 3 716.50 | 3 683.00 | 3 644.49 | 899.24 |
| Tangible assets total | 3 716.50 | 3 683.00 | 3 644.49 | 899.24 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 13.50 | 20.50 | 7.70 | |
| Current amounts owed by group member comp. | 2.00 | 1.79 | 4.09 | |
| Current other receivables | 40.00 | 1.00 | ||
| Current deferred tax assets | 14.79 | 13.00 | 27.81 | |
| Short term receivables total | 70.29 | 36.30 | 39.61 | |
| Cash and bank deposits | 146.40 | 163.89 | 132.19 | 79.66 |
| Cash and cash equivalents | 146.40 | 163.89 | 132.19 | 79.66 |
| Balance sheet total (assets) | 3 933.19 | 3 883.19 | 3 816.28 | 978.91 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 100.70 | - 105.39 | 102.21 | |
| Profit of the financial year | - 100.70 | -4.69 | 207.59 | - 338.93 |
| Shareholders equity total | -60.70 | -65.38 | 142.21 | - 196.72 |
| Non-current loans from credit institutions | 2 467.78 | 2 391.08 | 2 103.16 | 487.78 |
| Non-current deferred tax liabilities | 456.69 | |||
| Non-current liabilities total | 2 467.78 | 2 391.08 | 2 103.16 | 944.47 |
| Current loans from credit institutions | 76.00 | 76.00 | 47.00 | 11.29 |
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 |
| Current owed to group member | 17.28 | |||
| Short-term deferred tax liabilities | 9.28 | 48.13 | ||
| Other non-interest bearing current liabilities | 1 435.11 | 1 429.97 | 1 446.44 | 187.58 |
| Accruals and deferred income | 27.24 | 14.35 | ||
| Current liabilities total | 1 526.11 | 1 557.49 | 1 570.92 | 231.16 |
| Balance sheet total (liabilities) | 3 933.19 | 3 883.19 | 3 816.28 | 978.91 |
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.