ADMINISTRATIONS SELSKABET ELLEKÆR ApS — Credit Rating and Financial Key Figures
CVR number: 35233423
Ellekær 5, Lindenborg 4000 Roskilde
bj@cnsaps.dk
tel: 40573351
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 353.50 | 832.00 | 428.48 | 415.00 | |
| Other operating income | 204.00 | 204.00 | 35.10 | ||
| Costs of manufacturing | -9.50 | -6.65 | |||
| External services | -58.80 | - 188.61 | - 246.83 | - 157.62 | |
| Gross profit | 293.56 | 294.70 | 826.54 | 330.80 | 238.81 |
| Costs of management | -20.85 | -45.34 | -47.02 | ||
| Wages and salaries | - 137.48 | - 189.28 | - 199.81 | ||
| Employee benefit expenses | - 170.54 | - 177.06 | |||
| Other operating expenses | -21.41 | -7.77 | -12.75 | ||
| Total depreciation | -18.47 | -13.86 | |||
| EBIT | 123.02 | 96.23 | 689.06 | 115.28 | 12.40 |
| Other financial income | 1.07 | 2.24 | |||
| Other financial expenses | -3.51 | -0.06 | -0.37 | -4.11 | 0.10 |
| Pre-tax profit | 119.50 | 96.17 | 688.69 | 112.24 | 14.73 |
| Income taxes | -26.29 | -21.14 | - 151.49 | -24.68 | -3.23 |
| Net earnings | 93.22 | 75.03 | 537.19 | 87.55 | 11.50 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 707.16 | 1 707.16 | 1 707.16 | 1 707.16 | 1 707.16 |
| Machinery and equipment | 55.43 | 41.57 | |||
| Tangible assets total | 1 707.16 | 1 707.16 | 1 707.16 | 1 762.59 | 1 748.73 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 45.50 | 12.00 | |||
| Current owed by particip. interest comp. | 219.29 | ||||
| Current other receivables | 9.99 | ||||
| Short term receivables total | 45.50 | 231.29 | 9.99 | ||
| Cash and bank deposits | 38.91 | 41.64 | 832.07 | 580.47 | 497.25 |
| Cash and cash equivalents | 38.91 | 41.64 | 832.07 | 580.47 | 497.25 |
| Balance sheet total (assets) | 1 746.07 | 1 794.30 | 2 539.23 | 2 574.35 | 2 255.97 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 1 440.48 | 1 547.02 | 1 625.86 | 2 163.05 | 2 031.32 |
| Profit of the financial year | 93.22 | 75.03 | 537.19 | 87.55 | 11.50 |
| Shareholders equity total | 1 613.69 | 1 702.05 | 2 243.06 | 2 330.61 | 2 122.82 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Short-term deferred tax liabilities | 0.79 | 2.14 | 116.34 | 127.90 | 108.13 |
| Other non-interest bearing current liabilities | 116.59 | 75.10 | 164.83 | 100.84 | 10.02 |
| Current liabilities total | 132.38 | 92.25 | 296.17 | 243.74 | 133.15 |
| Balance sheet total (liabilities) | 1 746.07 | 1 794.30 | 2 539.23 | 2 574.35 | 2 255.97 |
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.