EJENDOMSAKTIESELSKABET 'KRONPRINSESSEGAARDEN II'
CVR number: 11475817
Tagensvej 85 E, 2200 København N
mail@hoegsbro-holm.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 152.54 | 99.52 | 100.61 | 102.99 | 105.57 |
| Other operating income | 15.83 | 1 917.39 | 32.17 | ||
| External services | - 102.52 | -89.91 | -79.15 | -70.78 | -75.34 |
| Rents | - 171.40 | - 120.63 | -72.11 | -79.42 | -97.89 |
| Gross profit | - 105.56 | 1 806.37 | -50.65 | -15.04 | -67.66 |
| Reduction in value of non-current assets | 182.90 | 2 400.00 | |||
| EBIT | - 105.56 | 1 989.27 | 2 349.35 | -15.04 | -67.66 |
| Other financial income | 0.37 | 0.53 | 0.06 | 0.50 | 0.46 |
| Other financial expenses | -22.00 | -22.66 | -40.06 | -29.15 | -31.22 |
| Pre-tax profit | - 127.19 | 1 967.14 | 2 309.36 | -43.70 | -98.43 |
| Income taxes | 35.97 | - 449.25 | - 435.42 | -44.58 | 26.10 |
| Net earnings | -91.22 | 1 517.90 | 1 873.94 | -88.28 | -72.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 6 199.60 | 4 100.00 | 6 500.00 | 6 500.00 | 6 500.00 |
| Tangible assets total | 6 199.60 | 4 100.00 | 6 500.00 | 6 500.00 | 6 500.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 83.52 | 16.49 | 9.07 | 2.20 | 2.20 |
| Current deferred tax assets | 532.00 | 248.00 | 114.00 | 114.00 | |
| Short term receivables total | 615.52 | 16.49 | 257.07 | 116.20 | 116.20 |
| Cash and bank deposits | 114.86 | 3 803.06 | 555.34 | 462.75 | 183.56 |
| Cash and cash equivalents | 114.86 | 3 803.06 | 555.34 | 462.75 | 183.56 |
| Balance sheet total (assets) | 6 929.98 | 7 919.54 | 7 312.41 | 7 078.95 | 6 799.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 632.00 | 632.00 | 632.00 | 632.00 | 632.00 |
| Shares repurchased | 2 528.00 | ||||
| Retained earnings | 1 390.42 | -1 228.80 | 289.10 | 2 163.04 | 2 074.76 |
| Profit of the financial year | -91.22 | 1 517.90 | 1 873.94 | -88.28 | -72.33 |
| Shareholders equity total | 1 931.20 | 3 449.10 | 2 795.04 | 2 706.76 | 2 634.43 |
| Provisions | 880.58 | 627.70 | 1 063.12 | 1 107.70 | 1 081.60 |
| Non-current loans from credit institutions | 3 800.00 | 3 305.30 | 3 141.76 | 2 987.85 | 2 828.78 |
| Non-current owed to group member | 226.49 | 107.63 | 77.00 | 46.41 | 18.18 |
| Non-current other liabilities | 3.66 | 3.66 | 3.66 | 3.66 | 3.66 |
| Non-current liabilities total | 4 030.15 | 3 416.59 | 3 222.42 | 3 037.92 | 2 850.62 |
| Current loans from credit institutions | 33.29 | 33.29 | 196.84 | 191.57 | 192.36 |
| Current trade creditors | 28.75 | 28.75 | 20.00 | 20.00 | 25.75 |
| Short-term deferred tax liabilities | 349.11 | ||||
| Other non-interest bearing current liabilities | 26.01 | 15.00 | 15.00 | 15.00 | 15.00 |
| Current liabilities total | 88.06 | 426.15 | 231.83 | 226.57 | 233.11 |
| Balance sheet total (liabilities) | 6 929.98 | 7 919.54 | 7 312.41 | 7 078.95 | 6 799.76 |
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.