BERNHARD OG KAMMA SCHEPELERS LEGAT — Credit Rating and Financial Key Figures
CVR number: 83917318
Gersonsvej 25, 2900 Hellerup
LO@deltaadvokater.dk
tel: 70236444
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 752.12 | 752.12 | 2 889.78 | 3 219.23 | 3 333.55 |
| Employee benefit expenses | -36.00 | -55.00 | |||
| Total depreciation | - 764.73 | - 764.73 | - 535.74 | - 437.50 | - 442.77 |
| EBIT | -12.61 | -12.61 | 2 354.04 | 2 745.73 | 2 835.78 |
| Other financial income | 12.92 | 12.92 | 12.38 | 12.43 | 46.69 |
| Other financial expenses | - 626.90 | - 626.90 | - 403.40 | - 396.50 | - 345.22 |
| Pre-tax profit | - 626.58 | - 626.58 | 1 963.02 | 2 361.66 | 2 537.26 |
| Income taxes | 131.82 | 131.82 | 48.23 | 55.28 | 83.40 |
| Net earnings | - 494.77 | - 494.77 | 2 011.25 | 2 416.94 | 2 620.65 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 38 912.70 | 38 476.44 | 38 040.18 | 37 726.59 | 37 811.34 |
| Machinery and equipment | 427.95 | 99.48 | |||
| Tangible assets total | 39 340.65 | 38 575.92 | 38 040.18 | 37 726.59 | 37 811.34 |
| Investments total | |||||
| Non-current loans receivable | 79.86 | 62.72 | 47.88 | 35.28 | 31.05 |
| Long term receivables total | 79.86 | 62.72 | 47.88 | 35.28 | 31.05 |
| Inventories total | |||||
| Prepayments and accrued income | 5.59 | 9.02 | 3.34 | 0.37 | 0.32 |
| Current other receivables | 308.21 | 275.36 | 280.99 | 332.99 | 320.25 |
| Current deferred tax assets | 1 909.41 | 2 051.90 | 2 155.75 | 2 237.98 | 2 321.38 |
| Short term receivables total | 2 223.22 | 2 336.27 | 2 440.08 | 2 571.34 | 2 641.95 |
| Cash and bank deposits | 3 320.18 | 4 704.05 | 5 830.75 | 7 225.14 | 8 713.12 |
| Cash and cash equivalents | 3 320.18 | 4 704.05 | 5 830.75 | 7 225.14 | 8 713.12 |
| Balance sheet total (assets) | 44 963.90 | 45 678.97 | 46 358.89 | 47 558.35 | 49 197.46 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
| Other restricted equity | 200.00 | 200.00 | |||
| Retained earnings | 7 018.85 | 8 645.93 | 7 751.16 | 9 262.41 | 11 679.35 |
| Profit of the financial year | - 494.77 | - 494.77 | 2 011.25 | 2 416.94 | 2 620.65 |
| Shareholders equity total | 16 524.08 | 18 151.16 | 19 762.41 | 21 879.35 | 24 500.01 |
| Non-current loans from credit institutions | 26 800.61 | 25 809.87 | 24 810.75 | 23 803.18 | 22 787.10 |
| Non-current other liabilities | 1 074.04 | 1 103.20 | 1 090.53 | 1 144.79 | 1 149.02 |
| Non-current liabilities total | 27 874.65 | 26 913.07 | 25 901.28 | 24 947.97 | 23 936.12 |
| Current bonds | 587.54 | 655.49 | |||
| Advances received | 70.73 | 63.40 | 85.55 | 60.90 | 105.85 |
| Short-term deferred tax liabilities | 55.62 | 82.58 | |||
| Other non-interest bearing current liabilities | 494.44 | 551.34 | 554.03 | ||
| Current liabilities total | 565.17 | 614.74 | 695.20 | 731.02 | 761.34 |
| Balance sheet total (liabilities) | 44 963.90 | 45 678.97 | 46 358.89 | 47 558.35 | 49 197.46 |
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.