SKANDERBORG BOLIGBYG AF 1970 A/S — Credit Rating and Financial Key Figures
CVR number: 36715618
Eskebækparken 61 A, 8660 Skanderborg
post@skanderborg-boligbyg.dk
tel: 86510811
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 12 424.96 | 12 624.62 | |||
Other operating income | 544.51 | 364.00 | |||
External services | -7 048.06 | -7 117.41 | |||
Gross profit | 7 321.41 | 10 171.22 | 5 303.42 | 5 620.07 | 3 752.13 |
Employee benefit expenses | -2 748.60 | -2 380.21 | -2 695.82 | -2 551.17 | -2 391.65 |
Total depreciation | - 116.11 | - 116.11 | - 100.12 | - 223.07 | - 219.08 |
Reduction in value of non-current assets | 2 800.00 | 8 600.00 | - 800.00 | 3 037.80 | -1 800.00 |
EBIT | 4 456.70 | 7 674.90 | 2 507.48 | 2 845.82 | 1 141.41 |
Other financial income | 1 818.62 | 2 150.12 | 7 928.71 | 4 199.59 | 5 231.81 |
Other financial expenses | -4 663.59 | -8 251.00 | -4 113.69 | -15 985.15 | -4 867.03 |
Pre-tax profit | 1 611.73 | 1 574.01 | 6 322.49 | -8 939.74 | 1 506.19 |
Income taxes | - 361.13 | - 385.22 | -1 394.21 | 2 113.68 | - 257.39 |
Net earnings | 1 250.59 | 1 188.79 | 4 928.28 | -6 826.06 | 1 248.80 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 8 661.45 | 8 514.86 | |||
Buildings | 145 700.00 | 150 000.00 | 149 200.00 | 142 800.00 | 141 000.00 |
Machinery and equipment | 536.35 | 420.24 | 320.12 | 231.43 | 349.83 |
Tangible assets total | 146 236.35 | 150 420.24 | 149 520.12 | 151 692.88 | 149 864.68 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 218.98 | 228.66 | 272.99 | 265.71 | 281.87 |
Inventories total | 218.98 | 228.66 | 272.99 | 265.71 | 281.87 |
Current trade debtors | 194.92 | 407.80 | 311.06 | 331.10 | 578.87 |
Prepayments and accrued income | 71.26 | 68.85 | 151.21 | 123.30 | 85.06 |
Current other receivables | 1 126.07 | 1 800.94 | 1 218.16 | 1 840.36 | 1 601.49 |
Current deferred tax assets | 32.20 | 156.09 | 820.34 | 1 265.73 | |
Short term receivables total | 1 424.45 | 2 433.68 | 1 680.43 | 3 115.10 | 3 531.16 |
Other current investments | 74 015.19 | 66 645.71 | 73 323.00 | 63 896.49 | 63 546.01 |
Cash and bank deposits | 394.43 | 3 191.36 | 2 846.90 | 127.29 | 129.35 |
Cash and cash equivalents | 74 409.62 | 69 837.08 | 76 169.90 | 64 023.78 | 63 675.36 |
Balance sheet total (assets) | 222 289.40 | 222 919.66 | 227 643.44 | 219 097.48 | 217 353.07 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
Other restricted equity | -14 609.44 | -11 194.75 | -3 732.19 | -1 888.87 | |
Retained earnings | 69 311.75 | 86 361.85 | 85 550.64 | 88 478.92 | 79 652.86 |
Profit of the financial year | 1 250.59 | 1 188.79 | 4 928.28 | -6 826.06 | 1 248.80 |
Shareholders equity total | 73 062.34 | 75 441.19 | 81 784.17 | 80 420.67 | 81 512.79 |
Provisions | 22 247.91 | 23 611.31 | 25 743.37 | 25 734.51 | 26 268.69 |
Non-current loans from credit institutions | 88 342.87 | 87 704.04 | 86 950.67 | 86 325.91 | 85 980.91 |
Non-current advances received | 5 063.36 | 5 174.50 | 5 281.98 | 5 267.25 | 5 591.33 |
Non-current liabilities total | 93 406.23 | 92 878.54 | 92 232.64 | 91 593.16 | 91 572.24 |
Current loans from credit institutions | 1 206.02 | 607.68 | 610.21 | 919.17 | 617.04 |
Current trade creditors | 581.05 | 1 242.70 | 1 124.05 | 1 529.67 | 937.36 |
Current owed to group member | 7 294.35 | 9 078.27 | 10 183.28 | 9 985.03 | 12 289.35 |
Short-term deferred tax liabilities | 59.82 | 243.12 | |||
Other non-interest bearing current liabilities | 24 491.50 | 20 059.97 | 15 905.90 | 8 915.27 | 3 912.47 |
Current liabilities total | 33 572.92 | 30 988.62 | 27 883.26 | 21 349.14 | 17 999.35 |
Balance sheet total (liabilities) | 222 289.40 | 222 919.66 | 227 643.44 | 219 097.48 | 217 353.07 |
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.