Kjøller Ejendomme A/S
CVR number: 36950145
Skibbrogade 3, 9000 Aalborg
info@deas.dk
tel: 70302020
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 199.37 | -1 082.83 | -73.21 | 291.00 | 806.00 |
| Employee benefit expenses | -2 139.49 | - 400.15 | -6.78 | ||
| Other operating expenses | - 144.09 | -1 273.31 | |||
| Total depreciation | -18.82 | -10.04 | |||
| Reduction in value of non-current assets | 142.04 | 896.68 | 469.63 | -1 130.00 | 1 404.00 |
| EBIT | -2 100.97 | -2 533.80 | - 870.11 | - 839.00 | 2 210.00 |
| Other financial income | 932.07 | 508.04 | 504.23 | 840.00 | 796.00 |
| Other financial expenses | -10 917.92 | -9 429.31 | -5 165.50 | -5 416.00 | -5 740.00 |
| Net income from associates (fin.) | 15 947.80 | 9 826.50 | 16 798.43 | 15 491.00 | -7 405.00 |
| Pre-tax profit | 3 860.98 | -1 628.56 | 11 267.04 | 10 076.00 | -10 139.00 |
| Income taxes | 2 654.31 | 2 512.27 | 1 247.71 | 1 191.00 | 602.00 |
| Net earnings | 6 515.29 | 883.71 | 12 514.74 | 11 267.00 | -9 537.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 55 356.08 | 50 599.14 | 45 956.30 | 44 826.00 | 46 300.00 |
| Machinery and equipment | 129.44 | ||||
| Tangible assets total | 55 485.52 | 50 599.14 | 45 956.30 | 44 826.00 | 46 300.00 |
| Holdings in group member companies | 82 019.16 | 103 138.88 | 112 974.88 | 142 180.00 | 131 267.00 |
| Investments total | 82 019.16 | 103 138.88 | 112 974.88 | 142 180.00 | 131 267.00 |
| Non-curr. owed by group member comp. | 19 431.61 | 20 360.97 | 20 243.21 | 34 068.00 | 28 291.00 |
| Non-current other receivables | 10 000.00 | ||||
| Long term receivables total | 29 431.61 | 20 360.97 | 20 243.21 | 34 068.00 | 28 291.00 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 475.79 | 185.79 | |||
| Prepayments and accrued income | 142.85 | 124.98 | 11.96 | 7.00 | 4.00 |
| Current other receivables | 96.10 | 158.46 | 2 946.53 | 173.00 | 286.00 |
| Current deferred tax assets | 3 709.84 | 5 572.90 | 6 820.61 | 2 752.00 | 1 461.00 |
| Short term receivables total | 4 424.58 | 6 042.14 | 9 779.10 | 2 932.00 | 1 751.00 |
| Cash and bank deposits | 110.65 | 121.25 | 1 518.53 | ||
| Cash and cash equivalents | 110.65 | 121.25 | 1 518.53 | ||
| Balance sheet total (assets) | 171 471.52 | 180 262.38 | 190 472.03 | 224 006.00 | 207 609.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
| Shares repurchased | 648.00 | ||||
| Other reserves | 4 881.27 | 25 261.44 | 38 685.01 | 65 069.00 | 53 646.00 |
| Retained earnings | -6 515.29 | 31 605.79 | 22 653.50 | 22 250.00 | 40 408.00 |
| Profit of the financial year | 6 515.29 | 883.71 | 12 514.74 | 11 267.00 | -9 537.00 |
| Shareholders equity total | 5 381.27 | 67 750.94 | 83 853.25 | 108 586.00 | 95 165.00 |
| Capital loans | 95 051.61 | 50 475.99 | 50 844.92 | 52 914.00 | 47 894.00 |
| Non-current loans from credit institutions | 37 856.60 | 33 540.36 | 34 560.83 | 31 531.00 | 31 337.00 |
| Non-current owed to group member | 12 907.20 | 12 937.94 | 8 539.38 | 20 438.00 | 22 781.00 |
| Non-current other liabilities | 728.49 | 605.62 | 693.20 | 642.00 | 573.00 |
| Non-current liabilities total | 146 543.90 | 97 559.90 | 94 638.32 | 105 525.00 | 102 585.00 |
| Current loans from credit institutions | 18 482.53 | 14 033.56 | 10 860.67 | 6 609.00 | 4 628.00 |
| Current trade creditors | 305.79 | 782.24 | 117.00 | 1 297.00 | 239.00 |
| Current owed to group member | 0.03 | 13.79 | 910.37 | 1 896.00 | 4 911.00 |
| Other non-interest bearing current liabilities | 757.99 | 121.94 | 92.42 | 93.00 | 81.00 |
| Current liabilities total | 19 546.34 | 14 951.53 | 11 980.45 | 9 895.00 | 9 859.00 |
| Balance sheet total (liabilities) | 171 471.52 | 180 262.38 | 190 472.03 | 224 006.00 | 207 609.00 |
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.