United Denmark 2020 Propco K/S — Credit Rating and Financial Key Figures
CVR number: 37154873
Sundkrogsgade 21, 2100 København Ø
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 528.00 | 10 885.00 | 8 472.00 | 13 422.00 | 12 518.00 |
| Reduction in value of non-current assets | 81 000.00 | -49 368.00 | 113 473.00 | -3 516.00 | -16 312.00 |
| EBIT | 93 528.00 | -38 483.00 | 121 945.00 | 9 906.00 | -3 794.00 |
| Other financial income | 707.00 | 789.00 | 2 383.00 | 3 922.00 | |
| Other financial expenses | -4 065.00 | -4 821.00 | -5 462.00 | -14 270.00 | -17 140.00 |
| Pre-tax profit | 89 463.00 | -42 597.00 | 117 272.00 | -1 981.00 | -17 012.00 |
| Net earnings | 89 463.00 | -42 597.00 | 117 272.00 | -1 981.00 | -17 012.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 274 000.00 | 224 660.00 | 338 140.00 | 323 250.00 | |
| Advance payments and construction in progress | 4 110.00 | ||||
| Tangible assets total | 274 000.00 | 224 660.00 | 342 250.00 | 323 250.00 | |
| Investments total | 365 848.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 507.00 | 364.00 | 11.00 | ||
| Current amounts owed by group member comp. | 5 112.00 | 12 841.00 | 2 682.00 | ||
| Prepayments and accrued income | 156.00 | 685.00 | 3 011.00 | 1 500.00 | |
| Current other receivables | 79.00 | 7.00 | 1 224.00 | 1 048.00 | |
| Short term receivables total | 1 742.00 | 6 168.00 | 17 087.00 | 5 230.00 | |
| Cash and bank deposits | 9 446.00 | 8 056.00 | 6 011.00 | 11 124.00 | 11 643.00 |
| Cash and cash equivalents | 9 446.00 | 8 056.00 | 6 011.00 | 11 124.00 | 11 643.00 |
| Balance sheet total (assets) | 285 188.00 | 238 884.00 | 365 348.00 | 376 972.00 | 340 123.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 6 913.00 | 6 913.00 | 6 913.00 | 6 913.00 | 6 913.00 |
| Retained earnings | 79 821.00 | 75 784.00 | 33 187.00 | 149 259.00 | 137 487.00 |
| Profit of the financial year | 89 463.00 | -42 597.00 | 117 272.00 | -1 981.00 | -17 012.00 |
| Shareholders equity total | 176 197.00 | 40 100.00 | 157 372.00 | 154 191.00 | 127 388.00 |
| Provisions | 1 602.00 | 2 324.00 | |||
| Non-current loans from credit institutions | 149 747.00 | 150 490.00 | 151 388.00 | 152 345.00 | |
| Non-current owed to group member | 30 655.00 | 30 882.00 | 48 722.00 | 51 871.00 | |
| Non-current other liabilities | 1 344.00 | 4 252.00 | 3 998.00 | 3 998.00 | |
| Non-current liabilities total | 181 746.00 | 185 624.00 | 204 108.00 | 208 214.00 | |
| Current loans from credit institutions | 3.00 | 356.00 | 713.00 | 1 132.00 | 922.00 |
| Advances received | 601.00 | ||||
| Current trade creditors | 320.00 | 421.00 | 514.00 | 533.00 | 1 393.00 |
| Current owed to group member | 98 380.00 | 9 198.00 | 20 369.00 | 12 249.00 | 1 275.00 |
| Other non-interest bearing current liabilities | 9 687.00 | 5 584.00 | 756.00 | 3 157.00 | -1 393.00 |
| Accruals and deferred income | 1 479.00 | ||||
| Current liabilities total | 108 991.00 | 17 038.00 | 22 352.00 | 17 071.00 | 2 197.00 |
| Balance sheet total (liabilities) | 285 188.00 | 238 884.00 | 365 348.00 | 376 972.00 | 340 123.00 |
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.