MISP EJENDOMME A/S — Credit Rating and Financial Key Figures
CVR number: 38440217
Vedbæk Strandvej 462, 2950 Vedbæk
michael.spangsberg@gmail.com
tel: 44538020
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 898.00 | 6 409.00 | 7 091.00 | 6 721.00 | 7 280.84 |
| Total depreciation | - 559.00 | - 679.00 | - 815.00 | - 907.00 | -1 092.16 |
| EBIT | 5 339.00 | 5 730.00 | 6 276.00 | 5 814.00 | 6 188.67 |
| Other financial income | 87.00 | 7.00 | 489.00 | 12.22 | |
| Other financial expenses | -1 070.00 | - 354.00 | - 425.00 | - 556.00 | -1 144.94 |
| Pre-tax profit | 4 356.00 | 5 383.00 | 5 851.00 | 5 747.00 | 5 055.95 |
| Income taxes | - 959.00 | -1 202.00 | -1 287.00 | -1 264.00 | -1 081.21 |
| Net earnings | 3 397.00 | 4 181.00 | 4 564.00 | 4 483.00 | 3 974.74 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 39 501.00 | 45 193.00 | 52 568.00 | 63 390.00 | 61 662.68 |
| Machinery and equipment | 143.00 | 128.27 | |||
| Tangible assets total | 39 501.00 | 45 193.00 | 52 568.00 | 63 533.00 | 61 790.95 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 68.00 | 43.00 | 57.00 | 17.00 | 222.25 |
| Current amounts owed by group member comp. | 2 866.70 | ||||
| Current other receivables | 8.00 | 231.19 | |||
| Short term receivables total | 68.00 | 43.00 | 57.00 | 25.00 | 3 320.14 |
| Cash and bank deposits | 132.00 | 403.00 | 224.00 | 2 406.00 | 1 575.52 |
| Cash and cash equivalents | 132.00 | 403.00 | 224.00 | 2 406.00 | 1 575.52 |
| Balance sheet total (assets) | 39 701.00 | 45 639.00 | 52 849.00 | 65 964.00 | 66 686.61 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 7 842.00 | 11 239.00 | 15 420.00 | 19 984.00 | 24 467.81 |
| Profit of the financial year | 3 397.00 | 4 181.00 | 4 564.00 | 4 483.00 | 3 974.74 |
| Shareholders equity total | 12 239.00 | 16 420.00 | 20 984.00 | 25 467.00 | 29 442.55 |
| Provisions | 1 818.00 | 2 121.00 | 2 269.00 | 2 626.00 | 2 927.00 |
| Non-current loans from credit institutions | 20 435.00 | 22 716.00 | 22 981.00 | 32 327.00 | 30 799.81 |
| Non-current other liabilities | 748.00 | 834.33 | |||
| Non-current liabilities total | 20 435.00 | 22 716.00 | 22 981.00 | 33 075.00 | 31 634.14 |
| Current loans from credit institutions | 1 425.00 | 1 623.00 | 1 738.00 | 1 812.00 | 1 850.15 |
| Current trade creditors | 59.00 | 97.00 | 50.00 | 48.00 | 52.56 |
| Current owed to group member | 2 033.00 | 567.00 | 2 880.00 | 1 612.00 | |
| Short-term deferred tax liabilities | 706.00 | 899.00 | 1 139.00 | 907.00 | 780.21 |
| Other non-interest bearing current liabilities | 986.00 | 1 196.00 | 808.00 | 417.00 | |
| Current liabilities total | 5 209.00 | 4 382.00 | 6 615.00 | 4 796.00 | 2 682.92 |
| Balance sheet total (liabilities) | 39 701.00 | 45 639.00 | 52 849.00 | 65 964.00 | 66 686.61 |
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.