Boligen ApS
CVR number: 33645562
Brinken 3, 4622 Havdrup
nboaston@hotmail.com
tel: 46186709
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 577.93 | 472.99 | 406.54 | 621.54 | 659.83 |
| Employee benefit expenses | -2.40 | -41.40 | |||
| Total depreciation | - 121.30 | - 121.30 | - 114.17 | - 130.34 | - 131.37 |
| EBIT | 456.64 | 351.69 | 292.37 | 488.80 | 487.07 |
| Other financial income | 1.07 | -2.48 | |||
| Other financial expenses | - 184.99 | - 118.02 | - 114.99 | -98.15 | - 136.53 |
| Pre-tax profit | 272.71 | 231.18 | 177.38 | 390.65 | 350.54 |
| Income taxes | - 105.33 | -77.53 | -67.30 | - 114.60 | - 106.02 |
| Net earnings | 167.38 | 153.66 | 110.08 | 276.05 | 244.53 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 568.18 | 7 446.89 | 7 363.30 | 7 239.26 | 7 128.07 |
| Tangible assets total | 7 568.18 | 7 446.89 | 7 363.30 | 7 239.26 | 7 128.07 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12.40 | 8.68 | 11.11 | 92.69 | |
| Prepayments and accrued income | 33.06 | 123.12 | 40.23 | 28.40 | 30.10 |
| Current other receivables | 0.00 | 18.68 | 9.09 | ||
| Current deferred tax assets | 79.53 | ||||
| Short term receivables total | 45.46 | 131.80 | 130.87 | 47.09 | 131.87 |
| Cash and bank deposits | 14.63 | 42.51 | 15.22 | 92.57 | 136.61 |
| Cash and cash equivalents | 14.63 | 42.51 | 15.22 | 92.57 | 136.61 |
| Balance sheet total (assets) | 7 628.28 | 7 621.19 | 7 509.39 | 7 378.91 | 7 396.56 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Asset revaluation reserve | 338.86 | 338.86 | 326.10 | 313.35 | 300.60 |
| Shares repurchased | 30.00 | 40.00 | 30.00 | ||
| Retained earnings | -19.29 | 118.09 | 231.74 | 311.82 | 587.87 |
| Profit of the financial year | 167.38 | 153.66 | 110.08 | 276.05 | 244.53 |
| Shareholders equity total | 566.95 | 720.60 | 787.92 | 1 011.22 | 1 212.99 |
| Non-current loans from credit institutions | 5 069.45 | 4 753.36 | 4 473.04 | 4 189.90 | 3 954.70 |
| Non-current owed to group member | 1 238.36 | 1 325.23 | 1 293.89 | 1 319.27 | 1 323.43 |
| Non-current other liabilities | 403.65 | 393.96 | 364.37 | ||
| Non-current liabilities total | 6 307.81 | 6 078.59 | 6 170.58 | 5 903.13 | 5 642.49 |
| Current loans from credit institutions | 221.14 | 275.17 | 278.55 | 282.84 | 254.88 |
| Current trade creditors | 9.84 | 18.65 | 31.54 | 49.58 | 23.74 |
| Current owed to participating | 30.00 | 40.00 | 72.71 | ||
| Short-term deferred tax liabilities | 141.28 | 160.73 | 137.80 | 69.14 | 163.62 |
| Other non-interest bearing current liabilities | 381.27 | 367.46 | 73.00 | 23.00 | 26.14 |
| Current liabilities total | 753.52 | 822.00 | 550.88 | 464.56 | 541.08 |
| Balance sheet total (liabilities) | 7 628.28 | 7 621.19 | 7 509.39 | 7 378.91 | 7 396.56 |
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.