CIRKEL EJENDOMSINVEST ApS — Credit Rating and Financial Key Figures
CVR number: 31346517
Humlevej 28, 8240 Risskov
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 476.39 | 1 552.41 | 1 626.73 | 1 707.75 | 1 796.40 |
Total depreciation | - 208.33 | - 208.33 | - 208.33 | - 208.33 | - 208.33 |
EBIT | 1 268.06 | 1 344.08 | 1 418.39 | 1 499.42 | 1 588.06 |
Other financial income | 193.75 | 236.69 | 279.24 | 325.45 | 375.30 |
Other financial expenses | -12.05 | -1.04 | -0.01 | ||
Pre-tax profit | 1 449.76 | 1 580.76 | 1 697.64 | 1 823.83 | 1 963.35 |
Income taxes | - 321.59 | - 347.75 | - 373.46 | - 401.47 | - 431.92 |
Net earnings | 1 128.17 | 1 233.02 | 1 324.17 | 1 422.36 | 1 531.43 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 1 041.67 | 833.34 | 625.00 | 416.67 | 208.33 |
Intangible assets total | 1 041.67 | 833.34 | 625.00 | 416.67 | 208.33 |
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current amounts owed by group member comp. | 7 183.16 | 8 418.29 | 9 940.64 | 11 575.41 | 13 299.04 |
Current other receivables | 0.01 | ||||
Short term receivables total | 7 183.16 | 8 418.29 | 9 940.64 | 11 575.41 | 13 299.05 |
Balance sheet total (assets) | 8 224.83 | 9 251.63 | 10 565.65 | 11 992.08 | 13 507.38 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Retained earnings | 6 082.49 | 7 210.65 | 8 443.67 | 9 767.84 | 11 190.20 |
Profit of the financial year | 1 128.17 | 1 233.02 | 1 324.17 | 1 422.36 | 1 531.43 |
Shareholders equity total | 7 335.65 | 8 568.67 | 9 892.84 | 11 315.20 | 12 846.63 |
Provisions | 229.17 | 183.33 | 137.50 | 91.67 | 45.83 |
Non-current liabilities total | |||||
Short-term deferred tax liabilities | 367.42 | 393.58 | 419.30 | 447.30 | 477.75 |
Other non-interest bearing current liabilities | 292.59 | 106.04 | 116.00 | 137.91 | 137.16 |
Current liabilities total | 660.01 | 499.62 | 535.30 | 585.22 | 614.91 |
Balance sheet total (liabilities) | 8 224.84 | 9 251.63 | 10 565.65 | 11 992.08 | 13 507.38 |
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.