EJREBÆKSLUND ApS — Credit Rating and Financial Key Figures
CVR number: 27234283
Præstevej 81 A, 3200 Helsinge
tel: 48285105
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 385.02 | 1 561.49 | 1 620.19 | 2 122.34 | 2 713.17 |
Other operating income | 357.50 | ||||
External services | - 408.40 | - 404.81 | - 614.79 | - 686.31 | - 983.57 |
Gross profit | 976.62 | 1 156.68 | 1 333.11 | 1 436.03 | 1 729.60 |
Total depreciation | - 213.79 | - 218.86 | - 252.87 | - 327.12 | - 503.45 |
EBIT | 762.83 | 937.82 | 1 110.04 | 1 108.92 | 1 226.15 |
Other financial income | 4.34 | 64.74 | 11.55 | 320.98 | |
Other financial expenses | -74.79 | - 148.08 | - 102.55 | -74.21 | - 345.72 |
Net income from associates (fin.) | 6 139.05 | 815.89 | 8 885.91 | 4 381.31 | 1 436.43 |
Pre-tax profit | 6 831.43 | 1 605.63 | 9 958.13 | 5 427.56 | 2 637.84 |
Income taxes | - 154.99 | - 176.17 | - 231.04 | - 180.10 | - 279.63 |
Net earnings | 6 676.44 | 1 429.45 | 9 727.09 | 5 247.47 | 2 358.20 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 14 833.54 | 14 614.68 | 14 602.09 | 21 852.98 | 21 507.03 |
Machinery and equipment | 62.49 | 139.70 | 105.80 | 1 374.17 | |
Tangible assets total | 14 833.54 | 14 677.17 | 14 741.78 | 21 958.77 | 22 881.20 |
Holdings in group member companies | 17 550.34 | 18 588.96 | 21 474.87 | ||
Participating interests | 16 516.43 | 16 663.93 | |||
Investments total | 17 550.34 | 18 588.96 | 21 474.87 | 16 516.43 | 16 663.93 |
Long term receivables total | |||||
Raw materials and consumables | 81.83 | 599.84 | |||
Inventories total | 81.83 | 599.84 | |||
Current trade debtors | 61.86 | 32.85 | 25.69 | 4.10 | 55.77 |
Prepayments and accrued income | 10.12 | 10.12 | 10.29 | 5 027.65 | |
Current other receivables | 13.72 | 263.98 | 902.27 | 1 525.72 | |
Current deferred tax assets | 110.57 | 124.70 | 125.61 | 172.26 | 29.94 |
Short term receivables total | 172.44 | 181.40 | 425.40 | 1 088.91 | 6 639.09 |
Other current investments | 141.80 | 95.12 | 2 682.67 | ||
Cash and bank deposits | 1 874.39 | 2 516.84 | 1 816.94 | 1 800.07 | 119.28 |
Cash and cash equivalents | 2 016.19 | 2 611.96 | 1 816.94 | 1 800.07 | 2 801.95 |
Balance sheet total (assets) | 34 572.50 | 36 059.49 | 38 458.98 | 41 446.01 | 49 586.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
Other reserves | 17 050.34 | 18 088.96 | 20 974.87 | 15 739.34 | 5 592.03 |
Retained earnings | -2 718.11 | 3 085.94 | 1 572.29 | 16 636.26 | 31 970.03 |
Profit of the financial year | 6 676.44 | 1 429.45 | 9 727.09 | 5 247.47 | 2 358.20 |
Shareholders equity total | 21 188.97 | 22 785.86 | 32 456.45 | 37 806.96 | 40 106.27 |
Non-current loans from credit institutions | 10 187.89 | 9 870.90 | 3 908.18 | 2 273.50 | |
Non-current advances received | 437.81 | 53.68 | |||
Non-current other liabilities | 437.64 | 512.00 | 855.36 | 721.33 | |
Non-current deferred tax liabilities | 8 437.36 | ||||
Non-current liabilities total | 10 625.71 | 10 362.23 | 4 420.18 | 3 128.86 | 9 158.70 |
Current loans from credit institutions | 331.07 | 321.10 | 164.91 | 105.62 | |
Advances received | 90.03 | 51.34 | 44.98 | ||
Current trade creditors | 91.72 | 75.49 | 33.32 | 63.18 | 142.16 |
Current owed to group member | 2 118.39 | 2 167.34 | 1 174.60 | 290.05 | |
Short-term deferred tax liabilities | 138.19 | 166.35 | 117.43 | 122.37 | |
Other non-interest bearing current liabilities | 78.45 | 181.12 | 2.08 | 11.53 | |
Current liabilities total | 2 757.82 | 2 911.40 | 1 582.36 | 510.19 | 321.04 |
Balance sheet total (liabilities) | 34 572.50 | 36 059.49 | 38 458.98 | 41 446.01 | 49 586.00 |
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.