Runa Ejendomme ApS — Credit Rating and Financial Key Figures
CVR number: 41107731
Clermontgade 14, 4000 Roskilde
michael@egon-olsen.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 491.00 | 514.00 | 605.00 | 683.90 |
| Total depreciation | - 100.00 | - 120.00 | - 120.00 | - 119.71 |
| EBIT | 391.00 | 394.00 | 485.00 | 564.19 |
| Other financial expenses | - 168.00 | - 183.00 | - 162.00 | - 152.20 |
| Pre-tax profit | 223.00 | 211.00 | 323.00 | 411.99 |
| Income taxes | -49.00 | -46.00 | -71.00 | -90.62 |
| Net earnings | 174.00 | 165.00 | 252.00 | 321.37 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 6 520.00 | 6 400.00 | 6 281.00 | 6 161.49 |
| Tangible assets total | 6 520.00 | 6 400.00 | 6 281.00 | 6 161.49 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Prepayments and accrued income | 20.00 | 20.00 | 20.00 | 20.00 |
| Short term receivables total | 20.00 | 20.00 | 20.00 | 20.00 |
| Cash and bank deposits | 473.00 | 305.00 | 355.00 | 429.21 |
| Cash and cash equivalents | 473.00 | 305.00 | 355.00 | 429.21 |
| Balance sheet total (assets) | 7 013.00 | 6 725.00 | 6 656.00 | 6 610.69 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 174.00 | 339.00 | 591.17 | |
| Profit of the financial year | 174.00 | 165.00 | 252.00 | 321.37 |
| Shareholders equity total | 214.00 | 379.00 | 631.00 | 952.54 |
| Provisions | 31.00 | 57.00 | 83.00 | 109.73 |
| Non-current loans from credit institutions | 3 589.00 | 3 402.00 | 3 207.00 | 3 014.78 |
| Non-current other liabilities | 330.00 | 330.00 | 330.00 | 330.00 |
| Non-current liabilities total | 3 919.00 | 3 732.00 | 3 537.00 | 3 344.78 |
| Current loans from credit institutions | 186.00 | 187.00 | 188.00 | 189.50 |
| Current owed to group member | 2 571.00 | 2 299.00 | 2 065.00 | 1 845.90 |
| Short-term deferred tax liabilities | 20.00 | 45.00 | 64.28 | |
| Other non-interest bearing current liabilities | 92.00 | 51.00 | 107.00 | 103.95 |
| Current liabilities total | 2 849.00 | 2 557.00 | 2 405.00 | 2 203.64 |
| Balance sheet total (liabilities) | 7 013.00 | 6 725.00 | 6 656.00 | 6 610.69 |
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.