Ejerforeningen 21-5 DK38 P/S — Credit Rating and Financial Key Figures
CVR number: 41359609
Rungstedvej 41, 2970 Hørsholm
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | -64.30 | 106.25 | - 106.71 | - 238.66 |
Total depreciation | - 367.46 | - 681.32 | ||
EBIT | -64.30 | 106.25 | - 474.17 | - 919.98 |
Other financial income | 17.39 | 14.87 | 7.85 | |
Other financial expenses | - 115.84 | - 178.04 | -51.76 | -1.63 |
Pre-tax profit | - 180.14 | -54.40 | - 511.06 | - 913.77 |
Net earnings | - 180.14 | -54.40 | - 511.06 | - 913.77 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Buildings | 5 876.64 | 24 936.72 | 47 097.90 | 48 210.36 |
Tangible assets total | 5 876.64 | 24 936.72 | 47 097.90 | 48 210.36 |
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Prepayments and accrued income | 2 998.94 | 2 198.14 | ||
Current other receivables | 26.41 | 140.73 | 123.00 | |
Short term receivables total | 2 998.94 | 2 224.54 | 140.73 | 123.00 |
Cash and bank deposits | 36 128.16 | 18 050.28 | 1 546.12 | 7 343.75 |
Cash and cash equivalents | 36 128.16 | 18 050.28 | 1 546.12 | 7 343.75 |
Balance sheet total (assets) | 45 003.73 | 45 211.54 | 48 784.75 | 55 677.10 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 21 000.00 | 21 000.00 | 21 210.00 | 21 630.00 |
Retained earnings | 22 995.00 | 22 814.86 | 24 592.05 | 26 495.99 |
Profit of the financial year | - 180.14 | -54.40 | - 511.06 | - 913.77 |
Shareholders equity total | 43 814.86 | 43 760.46 | 45 290.99 | 47 212.22 |
Non-current owed to group member | 1 127.70 | 1 127.70 | 1 127.70 | 1 260.00 |
Non-current liabilities total | 1 127.70 | 1 127.70 | 1 127.70 | 1 260.00 |
Current trade creditors | 61.16 | 220.69 | 359.76 | 359.88 |
Current owed to participating | 102.69 | 2 006.30 | 6 845.00 | |
Other non-interest bearing current liabilities | 0.01 | |||
Current liabilities total | 61.17 | 323.38 | 2 366.07 | 7 204.88 |
Balance sheet total (liabilities) | 45 003.73 | 45 211.54 | 48 784.75 | 55 677.10 |
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.