Hjortevej 2 P/S — Credit Rating and Financial Key Figures
CVR number: 42502804
Amaliegade 22, 1256 København K
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 480.02 | 580.20 | 1 191.76 |
Total depreciation | -6 700.00 | -72.78 | - 146.67 |
EBIT | -6 219.98 | 507.43 | 1 045.09 |
Other financial income | 235.11 | 344.33 | 186.92 |
Other financial expenses | -18.75 | - 637.02 | -1 139.79 |
Net income from associates (fin.) | -16.90 | -16.11 | |
Pre-tax profit | -6 003.61 | 197.84 | 76.12 |
Net earnings | -6 003.61 | 197.84 | 76.12 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 36 961.98 | 57 702.27 | 57 555.61 |
Tangible assets total | 36 961.98 | 57 702.27 | 57 555.61 |
Holdings in group member companies | 3 846.56 | 3 398.91 | |
Investments total | 3 846.56 | 3 398.91 | |
Non-current other receivables | 6 000.00 | 2 000.00 | |
Long term receivables total | 6 000.00 | 2 000.00 | |
Inventories total | |||
Current trade debtors | 2.00 | 62.50 | 10.31 |
Current amounts owed by group member comp. | 174.00 | ||
Current other receivables | 5 179.90 | 4 098.45 | 2 030.67 |
Short term receivables total | 5 181.90 | 4 160.95 | 2 214.98 |
Cash and bank deposits | 1 044.21 | 1 069.70 | 1 709.01 |
Cash and cash equivalents | 1 044.21 | 1 069.70 | 1 709.01 |
Balance sheet total (assets) | 49 188.08 | 68 779.49 | 64 878.50 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 400.00 | 400.00 | 400.00 |
Retained earnings | 43 100.00 | 37 096.39 | 37 294.23 |
Profit of the financial year | -6 003.61 | 197.84 | 76.12 |
Shareholders equity total | 37 496.39 | 37 694.23 | 37 770.35 |
Non-current liabilities total | |||
Current trade creditors | 237.50 | 474.08 | 748.44 |
Current owed to group member | 11 185.56 | 30 212.20 | 25 751.81 |
Other non-interest bearing current liabilities | 92.83 | 277.00 | |
Accruals and deferred income | 268.64 | 306.14 | 330.90 |
Current liabilities total | 11 691.69 | 31 085.26 | 27 108.15 |
Balance sheet total (liabilities) | 49 188.08 | 68 779.49 | 64 878.50 |
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.