CASADANIA FINANS A/S — Credit Rating and Financial Key Figures
CVR number: 25692721
Artillerivej 90, 2300 København S
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 11 304.94 | 13 996.27 | 14 700.08 | 15 150.34 | 13 064.09 |
Employee benefit expenses | -1 880.57 | -2 016.83 | -2 077.50 | -1 894.91 | -2 444.98 |
Total depreciation | - 167.18 | - 159.79 | - 120.32 | - 144.32 | - 231.43 |
EBIT | 9 257.19 | 11 819.65 | 12 502.27 | 13 111.11 | 10 387.68 |
Other financial income | 166.64 | 168.88 | 15.82 | 24.98 | 205.21 |
Other financial expenses | -6 701.71 | -5 983.14 | -6 275.81 | -5 811.56 | -6 007.26 |
Exchange rate differences | 8 684.58 | 7 036.62 | 28 796.56 | -17 082.64 | 1 554.02 |
Net income from associates (fin.) | 3 557.06 | 3 087.16 | 3 070.44 | 973.97 | 1 700.87 |
Pre-tax profit | 14 963.77 | 16 129.16 | 38 109.28 | -8 784.15 | 7 840.52 |
Income taxes | -2 560.61 | -2 802.90 | -7 828.61 | 2 273.66 | -1 341.05 |
Net earnings | 12 403.16 | 13 326.26 | 30 280.67 | -6 510.49 | 6 499.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 254 123.04 | 263 604.25 | 293 048.36 | 277 642.78 | 282 046.26 |
Machinery and equipment | 673.49 | 513.70 | 370.38 | 756.18 | 827.75 |
Tangible assets total | 254 796.53 | 264 117.95 | 293 418.75 | 278 398.96 | 282 874.02 |
Participating interests | 15 487.16 | 17 011.81 | 19 132.26 | 19 256.22 | 19 792.09 |
Investments total | 15 487.16 | 17 011.81 | 19 132.26 | 19 256.22 | 19 792.09 |
Non-current other receivables | 6 400.00 | 6 400.00 | |||
Long term receivables total | 6 400.00 | 6 400.00 | |||
Inventories total | |||||
Current trade debtors | 4.50 | 10.76 | 3.82 | ||
Current owed by particip. interest comp. | 381.03 | ||||
Prepayments and accrued income | 617.93 | 611.94 | 551.34 | 571.39 | 530.80 |
Current other receivables | 297.62 | 430.03 | 511.37 | 244.75 | 506.81 |
Current deferred tax assets | 113.68 | ||||
Short term receivables total | 920.04 | 1 052.74 | 1 066.53 | 816.14 | 1 532.32 |
Cash and bank deposits | 9 972.77 | 7 735.49 | 4 168.17 | 4 576.57 | 2 824.81 |
Cash and cash equivalents | 9 972.77 | 7 735.49 | 4 168.17 | 4 576.57 | 2 824.81 |
Balance sheet total (assets) | 287 576.50 | 296 317.99 | 317 785.71 | 303 047.90 | 307 023.23 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 505.00 | 505.00 | 505.00 | 505.00 | 505.00 |
Retained earnings | 45 525.35 | 57 285.63 | 68 667.06 | 99 110.52 | 92 264.45 |
Profit of the financial year | 12 403.16 | 13 326.26 | 30 280.67 | -6 510.49 | 6 499.46 |
Minority interest (BS) | 1 776.93 | 2 319.80 | 4 189.63 | 2 740.37 | 3 000.95 |
Shareholders equity total | 60 210.43 | 73 436.69 | 103 642.36 | 95 845.40 | 102 269.86 |
Provisions | 27 618.19 | 30 400.81 | 37 714.85 | 34 539.02 | 35 691.50 |
Non-current loans from credit institutions | 86 345.26 | 108 529.26 | 105 778.59 | 101 631.35 | 106 029.50 |
Non-current owed to group member | 68 589.84 | 70 523.44 | 55 476.20 | 54 776.20 | 47 225.85 |
Non-current other liabilities | 4 431.77 | 5 204.53 | 1 636.72 | 1 735.71 | 1 703.94 |
Non-current deferred tax liabilities | 113.36 | ||||
Non-current liabilities total | 159 480.23 | 184 257.22 | 162 891.51 | 158 143.26 | 154 959.29 |
Current loans from credit institutions | 4 842.05 | 5 455.79 | 4 240.00 | 4 588.32 | 5 414.49 |
Advances received | 425.45 | 270.52 | |||
Current trade creditors | 33 643.22 | 513.82 | 693.55 | 526.02 | 668.14 |
Short-term deferred tax liabilities | 20.03 | 534.59 | 451.97 | ||
Other non-interest bearing current liabilities | 1 782.38 | 2 233.63 | 7 643.39 | 8 683.40 | 7 442.76 |
Accruals and deferred income | 577.20 | ||||
Current liabilities total | 40 267.65 | 8 223.27 | 13 536.99 | 14 520.22 | 14 102.59 |
Balance sheet total (liabilities) | 287 576.50 | 296 317.99 | 317 785.71 | 303 047.90 | 307 023.23 |
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.