AB UDLEJNING, BORDING ApS
CVR number: 10125464
Annalyst 126, 7430 Ikast
mb@holmgaard.nu
tel: 97252808
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 287.00 | 309.00 | 302.00 | ||
| External services | -19.00 | -43.00 | -34.00 | ||
| Rents | - 116.00 | - 103.00 | - 139.00 | ||
| Gross profit | 152.00 | 163.00 | 129.00 | 46.00 | 185.94 |
| EBIT | 36.00 | 60.00 | -10.00 | 46.00 | 185.94 |
| Other financial income | 0.04 | ||||
| Other financial expenses | -27.00 | -76.00 | -18.00 | -25.00 | -78.66 |
| Pre-tax profit | 125.00 | 87.00 | 111.00 | 21.00 | 107.31 |
| Income taxes | -28.00 | -20.00 | -26.00 | -5.00 | -25.77 |
| Net earnings | 97.00 | 67.00 | 85.00 | 16.00 | 81.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 600.00 | 2 600.00 | 2 600.00 | 2 600.00 | 2 600.00 |
| Tangible assets total | 2 600.00 | 2 600.00 | 2 600.00 | 2 600.00 | 2 600.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.00 | ||||
| Current other receivables | 4.00 | 6.00 | 12.00 | 19.00 | 9.29 |
| Current deferred tax assets | 9.00 | ||||
| Short term receivables total | 4.00 | 14.00 | 12.00 | 28.00 | 9.29 |
| Balance sheet total (assets) | 2 604.00 | 2 614.00 | 2 612.00 | 2 628.00 | 2 609.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 69.00 | 69.00 | |||
| Other reserves | 443.00 | 443.00 | 443.00 | 443.00 | 442.69 |
| Retained earnings | 31.00 | 127.00 | 126.00 | 210.00 | 156.97 |
| Profit of the financial year | 97.00 | 67.00 | 85.00 | 16.00 | 81.54 |
| Shareholders equity total | 651.00 | 717.00 | 803.00 | 749.00 | 830.20 |
| Provisions | 178.00 | 170.00 | 171.00 | 171.00 | 172.00 |
| Non-current loans from credit institutions | 1 444.00 | 1 528.00 | 1 438.00 | 1 398.00 | 1 358.84 |
| Non-current other liabilities | 41.00 | 41.00 | 44.00 | 64.00 | 32.70 |
| Non-current liabilities total | 1 485.00 | 1 569.00 | 1 482.00 | 1 462.00 | 1 391.54 |
| Current loans from credit institutions | 217.00 | 128.00 | 123.00 | 221.00 | 182.97 |
| Advances received | 6.00 | 6.00 | 7.00 | ||
| Current trade creditors | 14.00 | 14.00 | 16.00 | 18.00 | 18.00 |
| Current owed to participating | 37.00 | ||||
| Short-term deferred tax liabilities | 16.00 | 16.00 | 11.00 | 12.77 | |
| Other non-interest bearing current liabilities | 1.81 | ||||
| Current liabilities total | 290.00 | 158.00 | 156.00 | 246.00 | 215.55 |
| Balance sheet total (liabilities) | 2 604.00 | 2 614.00 | 2 612.00 | 2 628.00 | 2 609.29 |
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.