K/S ERMYN WAY — Credit Rating and Financial Key Figures
CVR number: 28983816
Slotsmarken 18, 2970 Hørsholm
js@procuragroup.dk
tel: 50713164
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 3 483.48 | 3 603.95 | 3 719.13 | 3 899.24 | 4 011.21 |
| Gross profit | 3 483.48 | 3 603.95 | 3 719.13 | 3 899.24 | 4 011.21 |
| Other operating expenses | - 163.18 | - 209.52 | - 142.48 | - 220.95 | - 368.66 |
| Reduction in value of non-current assets | 4 506.49 | -2 727.52 | 6 461.32 | -8 956.71 | -17 675.10 |
| EBIT | 3 320.30 | 3 394.43 | 3 576.65 | 3 678.30 | 3 642.55 |
| Other financial income | 208.53 | 2 175.84 | 388.21 | 1 851.13 | 6.90 |
| Other financial expenses | -4 660.71 | -2 312.12 | -4 827.29 | -2 647.51 | -2 747.98 |
| Pre-tax profit | 3 374.62 | 530.63 | 5 598.89 | -6 074.80 | -16 773.62 |
| Net earnings | 3 374.62 | 530.63 | 5 598.89 | -6 074.80 | -16 773.62 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 57 206.81 | 54 479.29 | 60 940.61 | 51 983.90 | 34 308.80 |
| Tangible assets total | 57 206.81 | 54 479.29 | 60 940.61 | 51 983.90 | 34 308.80 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 6.45 | 0.89 | 79.05 | ||
| Short term receivables total | 6.45 | 0.89 | 79.05 | ||
| Cash and bank deposits | 3 902.86 | 4 595.91 | 5 902.40 | 6 482.87 | 7 418.39 |
| Cash and cash equivalents | 3 902.86 | 4 595.91 | 5 902.40 | 6 482.87 | 7 418.39 |
| Balance sheet total (assets) | 61 109.67 | 59 081.65 | 66 843.90 | 58 466.77 | 41 806.24 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 32 000.00 | 32 000.00 | 32 000.00 | 32 000.00 | 32 000.00 |
| Other restricted equity | -16 007.99 | -15 655.05 | -15 302.11 | -14 949.17 | -14 596.22 |
| Retained earnings | -13 208.04 | -9 833.42 | -9 302.79 | -3 668.61 | -9 743.41 |
| Profit of the financial year | 3 374.62 | 530.63 | 5 598.89 | -6 074.80 | -16 773.62 |
| Shareholders equity total | 6 158.59 | 7 042.16 | 12 993.99 | 7 307.43 | -9 113.26 |
| Non-current loans from credit institutions | 53 285.89 | 50 307.70 | 51 829.24 | 49 095.34 | 17 979.31 |
| Non-current other liabilities | 239.94 | ||||
| Non-current liabilities total | 53 525.84 | 50 307.70 | 51 829.24 | 49 095.34 | 17 979.31 |
| Current loans from credit institutions | 657.48 | 776.41 | 1 018.95 | 1 100.47 | 31 956.50 |
| Current owed to participating | 483.00 | ||||
| Other non-interest bearing current liabilities | 284.76 | 955.38 | 1 001.73 | 963.54 | 983.68 |
| Current liabilities total | 1 425.24 | 1 731.79 | 2 020.67 | 2 064.01 | 32 940.18 |
| Balance sheet total (liabilities) | 61 109.67 | 59 081.65 | 66 843.90 | 58 466.77 | 41 806.24 |
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.