KER Ejendomme A/S — Credit Rating and Financial Key Figures
CVR number: 13265933
Hobrovej 55, 2610 Rødovre
bogholder@sigurdrasmussen.dk
tel: 36468844
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 669.19 | 3 166.77 | 2 908.18 | 4 966.13 | - 144.49 |
| Employee benefit expenses | -2 867.00 | -2 753.07 | -2 848.68 | -3 203.79 | |
| Other operating expenses | - 162.22 | -24.01 | |||
| Total depreciation | - 193.95 | - 219.53 | - 249.01 | - 179.78 | - 173.35 |
| EBIT | - 391.76 | 194.16 | - 189.51 | 1 420.33 | - 341.86 |
| Other financial income | 0.13 | 0.61 | |||
| Other financial expenses | -41.27 | -24.63 | -31.93 | - 208.02 | -17.03 |
| Pre-tax profit | - 432.90 | 169.53 | - 221.44 | 1 212.31 | - 358.28 |
| Net earnings | - 432.90 | 169.53 | - 221.44 | 1 212.31 | - 358.28 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 325.41 | 244.25 | 163.08 | ||
| Intangible assets total | 325.41 | 244.25 | 163.08 | ||
| Land and waters | 2 923.68 | 2 852.40 | 2 708.45 | 2 564.49 | 3 155.16 |
| Machinery and equipment | 214.97 | ||||
| Tangible assets total | 2 923.68 | 2 852.40 | 2 923.42 | 2 564.49 | 3 155.16 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 117.20 | 1 456.90 | 1 549.11 | ||
| Inventories total | 1 117.20 | 1 456.90 | 1 549.11 | ||
| Current trade debtors | 1 421.54 | 1 359.09 | 1 592.55 | 235.80 | |
| Prepayments and accrued income | 106.33 | 47.04 | 846.31 | 100.78 | |
| Current other receivables | 64.38 | 0.20 | |||
| Short term receivables total | 1 485.92 | 1 465.62 | 1 639.59 | 1 082.11 | 100.78 |
| Cash and bank deposits | 1 424.09 | 1 360.61 | 706.56 | 3 966.34 | 879.35 |
| Cash and cash equivalents | 1 424.09 | 1 360.61 | 706.56 | 3 966.34 | 879.35 |
| Balance sheet total (assets) | 7 276.31 | 7 379.78 | 6 981.76 | 7 612.94 | 4 135.28 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 237.31 | 491.54 | |||
| Retained earnings | 2 824.78 | 2 391.87 | 2 561.41 | 2 102.66 | 2 823.43 |
| Profit of the financial year | - 432.90 | 169.53 | - 221.44 | 1 212.31 | - 358.28 |
| Shareholders equity total | 2 891.87 | 3 061.41 | 2 839.97 | 4 052.28 | 3 456.69 |
| Provisions | 111.36 | 37.50 | |||
| Non-current owed to group member | 2 541.05 | 2 753.93 | 2 715.39 | 2 898.11 | |
| Non-current other liabilities | 180.96 | 202.69 | 300.00 | 323.63 | |
| Non-current liabilities total | 2 722.01 | 2 956.62 | 2 715.39 | 3 198.11 | 323.63 |
| Advances received | 18.90 | ||||
| Current trade creditors | 91.73 | 274.91 | 387.93 | 242.11 | 171.00 |
| Other non-interest bearing current liabilities | 1 570.69 | 975.48 | 982.07 | 120.44 | 183.97 |
| Current liabilities total | 1 662.42 | 1 250.39 | 1 388.90 | 362.55 | 354.96 |
| Balance sheet total (liabilities) | 7 276.31 | 7 379.78 | 6 981.76 | 7 612.94 | 4 135.28 |
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.