Starreklinte Ejendomsinvest ApS
CVR number: 37306150
Møllevangen 3, Skippinge 4534 Hørve
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 395.20 | 1 044.82 | 1 321.46 | 1 098.87 | 1 035.77 |
| Other operating expenses | - 110.22 | ||||
| Total depreciation | -74.23 | -95.45 | - 102.69 | - 108.58 | - 125.50 |
| EBIT | 210.75 | 949.37 | 1 218.77 | 990.29 | 910.27 |
| Other financial income | 0.42 | ||||
| Other financial expenses | -90.47 | - 145.05 | - 208.02 | - 170.34 | - 234.32 |
| Pre-tax profit | 120.28 | 804.32 | 1 010.74 | 819.95 | 676.38 |
| Income taxes | -26.94 | - 178.69 | - 224.84 | - 183.24 | - 149.58 |
| Net earnings | 93.34 | 625.63 | 785.90 | 636.71 | 526.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 396.61 | 4 296.46 | 7 345.12 | 7 292.00 | 7 246.51 |
| Buildings | 22.32 | 18.60 | 53.04 | 39.78 | 83.72 |
| Other tangible assets | 50.82 | 22.00 | 48.41 | ||
| Tangible assets total | 4 418.93 | 4 315.06 | 7 448.97 | 7 353.77 | 7 378.64 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 18.25 | 16.50 | 40.93 | ||
| Current other receivables | 40.79 | ||||
| Current deferred tax assets | 20.00 | 39.40 | 48.70 | 59.90 | 72.20 |
| Short term receivables total | 79.03 | 55.90 | 89.63 | 59.90 | 72.20 |
| Cash and bank deposits | 63.30 | 623.82 | 200.61 | 280.55 | 466.41 |
| Cash and cash equivalents | 63.30 | 623.82 | 200.61 | 280.55 | 466.41 |
| Balance sheet total (assets) | 4 561.27 | 4 994.77 | 7 739.21 | 7 694.22 | 7 917.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 200.00 | |
| Retained earnings | 201.95 | 95.29 | 520.92 | 1 106.82 | 1 543.54 |
| Profit of the financial year | 93.34 | 625.63 | 785.90 | 636.71 | 526.80 |
| Shareholders equity total | 345.29 | 970.92 | 1 556.82 | 1 993.54 | 2 320.34 |
| Provisions | 0.00 | ||||
| Non-current loans from credit institutions | 3 195.34 | 2 756.40 | 4 563.19 | 4 135.62 | 3 985.59 |
| Non-current liabilities total | 3 195.34 | 2 756.40 | 4 563.19 | 4 135.62 | 3 985.59 |
| Current loans from credit institutions | 67.05 | 131.90 | 199.00 | 196.00 | 177.00 |
| Current trade creditors | 59.94 | 184.77 | 170.56 | 20.01 | 151.57 |
| Current owed to participating | 97.68 | ||||
| Current owed to group member | 556.42 | 599.56 | 502.53 | 891.16 | 825.95 |
| Short-term deferred tax liabilities | 7.48 | 161.88 | |||
| Other non-interest bearing current liabilities | 337.22 | 351.22 | 747.10 | 450.41 | 197.24 |
| Current liabilities total | 1 020.64 | 1 267.45 | 1 619.19 | 1 565.06 | 1 611.32 |
| Balance sheet total (liabilities) | 4 561.27 | 4 994.77 | 7 739.21 | 7 694.22 | 7 917.25 |
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.