Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
WEST STAR PROPERTY HOLDING A/S — Credit Rating and Financial Key Figures
CVR number: 18204207
Strandvejen 126, 2900 Hellerup
bolig@wsph.dk
tel: 44472040
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 480.13 | 14 380.06 | 15 114.22 | 22 344.62 | 21 807.55 |
| Employee benefit expenses | -3 280.03 | -4 367.86 | -3 867.44 | -3 131.33 | -3 483.96 |
| Other operating expenses | -26.50 | ||||
| Total depreciation | - 292.09 | - 467.52 | - 369.71 | - 425.56 | - 425.56 |
| Reduction in value of non-current assets | 221 918.29 | -80.86 | - 409 426.50 | 890.15 | 65 827.76 |
| EBIT | 233 826.29 | 9 463.81 | - 398 575.93 | 19 677.88 | 83 725.80 |
| Other financial income | 3 140.72 | 11 762.41 | 4 815.60 | 1 631.57 | 1 763.74 |
| Other financial expenses | -4 936.57 | -5 216.40 | -9 047.20 | -17 637.93 | -15 662.69 |
| Net income from associates (fin.) | 34 081.74 | 891.10 | -31 418.65 | 833.72 | 8 101.30 |
| Pre-tax profit | 266 112.18 | 16 900.92 | - 434 226.18 | 4 505.25 | 77 928.14 |
| Income taxes | -50 450.35 | -2 915.16 | 87 947.61 | - 955.79 | -15 370.63 |
| Net earnings | 215 661.83 | 13 985.76 | - 346 278.57 | 3 549.46 | 62 557.51 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 11 987.95 | 15 001.76 | 17 877.04 | 19 101.72 | 19 397.88 |
| Buildings | 894 000.00 | 931 373.13 | 523 000.00 | 524 000.00 | 591 300.00 |
| Machinery and equipment | 384.73 | 163.52 | 105.32 | 55.00 | 4.69 |
| Tangible assets total | 906 372.68 | 946 538.40 | 540 982.36 | 543 156.73 | 610 702.57 |
| Holdings in group member companies | 87 738.22 | 87 873.39 | 56 071.99 | 57 320.95 | 65 422.24 |
| Participating interests | 351.56 | 357.49 | 365.24 | 0.00 | |
| Investments total | 88 089.78 | 88 230.88 | 56 437.23 | 57 320.95 | 65 422.24 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 3 147.29 | 7 526.82 | |||
| Current owed by particip. interest comp. | 719.60 | 719.60 | 719.60 | 100.00 | |
| Current other receivables | 9 468.30 | 5 704.38 | 10 956.29 | 8 251.80 | 2 144.30 |
| Current deferred tax assets | 379.07 | 466.28 | 224.77 | 947.29 | |
| Short term receivables total | 10 566.98 | 6 890.26 | 11 675.89 | 11 723.86 | 10 618.40 |
| Other current investments | 88.67 | 88.67 | 88.67 | 204.85 | 204.85 |
| Cash and bank deposits | 5 024.37 | 2 000.00 | 30.62 | ||
| Cash and cash equivalents | 5 113.04 | 2 088.67 | 88.67 | 235.47 | 204.85 |
| Balance sheet total (assets) | 1 010 142.48 | 1 043 748.21 | 609 184.15 | 612 437.00 | 686 948.07 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 500.00 | 500.00 | |||
| Other reserves | 87 674.78 | 87 815.88 | 56 224.95 | 56 855.95 | 64 957.24 |
| Retained earnings | 243 486.73 | 458 507.47 | 504 084.15 | 157 174.59 | 152 622.75 |
| Profit of the financial year | 215 661.83 | 13 985.76 | - 346 278.57 | 3 549.46 | 62 557.51 |
| Shareholders equity total | 548 823.34 | 561 309.10 | 214 530.53 | 218 079.99 | 280 637.51 |
| Provisions | 130 818.42 | 133 793.52 | 45 805.71 | 46 948.16 | 62 915.16 |
| Non-current loans from credit institutions | 278 798.22 | 300 950.48 | 296 898.77 | 296 908.07 | 293 651.40 |
| Non-current advances received | 1 334.26 | ||||
| Non-current owed to group member | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
| Non-current other liabilities | 16 581.63 | 8 200.88 | |||
| Non-current deferred tax liabilities | 1.92 | ||||
| Non-current liabilities total | 297 879.85 | 312 985.63 | 299 400.69 | 299 408.07 | 296 151.40 |
| Current loans from credit institutions | 8 397.72 | 8 787.70 | 10 373.90 | 10 118.30 | 8 850.52 |
| Advances received | 1 610.98 | 1 707.49 | 1 988.38 | ||
| Current trade creditors | 549.02 | 826.11 | 757.95 | 1 467.71 | 993.56 |
| Current owed to group member | 21 030.28 | 22 766.65 | 23 945.50 | 23 400.37 | 24 886.96 |
| Short-term deferred tax liabilities | 889.91 | 600.40 | 1.92 | ||
| Other non-interest bearing current liabilities | 2 643.84 | 2 389.59 | 12 158.48 | 11 304.99 | 10 524.57 |
| Current liabilities total | 32 620.86 | 35 659.96 | 49 447.21 | 48 000.78 | 47 243.99 |
| Balance sheet total (liabilities) | 1 010 142.48 | 1 043 748.21 | 609 184.15 | 612 437.00 | 686 948.07 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.