HLLG Office Resort 9 ApS — Credit Rating and Financial Key Figures
CVR number: 40035796
Vermehrensvej 15, 2930 Klampenborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 32 678.82 | 16 738.85 | 17 704.04 | 4 010.46 | 13 752.59 |
| Reduction in value of non-current assets | 32 138.89 | 12 998.00 | 12 800.00 | -1 400.00 | 8 210.51 |
| EBIT | 64 817.71 | 29 736.85 | 30 504.04 | 2 610.46 | 21 963.10 |
| Other financial income | 0.12 | 0.27 | 1.48 | 18.40 | |
| Other financial expenses | -2 973.45 | - 789.92 | - 752.36 | - 711.59 | - 698.71 |
| Pre-tax profit | 29 705.37 | 15 949.05 | 16 951.95 | 3 300.36 | 13 072.28 |
| Income taxes | -6 535.55 | -3 508.76 | -3 746.28 | - 726.26 | -2 878.41 |
| Net earnings | 23 169.82 | 12 440.29 | 13 205.67 | 2 574.10 | 10 193.87 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 84 200.00 | 98 900.00 | 111 700.00 | 110 300.00 | 122 000.00 |
| Tangible assets total | 84 200.00 | 98 900.00 | 111 700.00 | 110 300.00 | 122 000.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 1.72 | ||||
| Current other receivables | 838.41 | 497.87 | 202.03 | 416.74 | 284.48 |
| Current deferred tax assets | 124.59 | 132.92 | 27.79 | ||
| Short term receivables total | 838.41 | 622.45 | 336.68 | 444.53 | 284.48 |
| Cash and bank deposits | 2 149.89 | 1 233.49 | 312.38 | 291.71 | 915.31 |
| Cash and cash equivalents | 2 149.89 | 1 233.49 | 312.38 | 291.71 | 915.31 |
| Balance sheet total (assets) | 87 188.31 | 100 755.94 | 112 349.06 | 111 036.24 | 123 199.79 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 600.00 | 2 200.00 | 1 000.00 | 1 600.00 | 600.00 |
| Retained earnings | - 600.00 | 20 369.82 | 31 810.11 | 43 415.78 | 45 389.87 |
| Profit of the financial year | 23 169.82 | 12 440.29 | 13 205.67 | 2 574.10 | 10 193.87 |
| Shareholders equity total | 24 169.82 | 36 010.11 | 47 015.78 | 48 589.87 | 57 183.74 |
| Provisions | 6 535.55 | 9 802.77 | 12 626.77 | 12 324.70 | 14 136.99 |
| Non-current loans from credit institutions | 51 813.23 | 49 523.91 | 47 217.42 | 44 893.62 | 42 552.38 |
| Non-current liabilities total | 51 813.23 | 49 523.91 | 47 217.42 | 44 893.62 | 42 552.38 |
| Current loans from credit institutions | 2 278.59 | 2 289.32 | 2 306.49 | 2 323.80 | 2 341.25 |
| Current trade creditors | 229.67 | 317.82 | 106.39 | 178.63 | 325.71 |
| Short-term deferred tax liabilities | 120.26 | ||||
| Other non-interest bearing current liabilities | 2 161.45 | 2 812.01 | 3 076.22 | 2 725.62 | 6 539.46 |
| Current liabilities total | 4 669.71 | 5 419.15 | 5 489.10 | 5 228.05 | 9 326.68 |
| Balance sheet total (liabilities) | 87 188.31 | 100 755.94 | 112 349.06 | 111 036.24 | 123 199.79 |
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.