XAMENA PROPERTIES ApS — Credit Rating and Financial Key Figures
CVR number: 35803416
Nordre Jernbanevej 44, 3400 Hillerød
tel: 48261313
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 330.00 | 1 424.00 | 1 477.00 | 1 545.00 | 1 603.50 |
| Other operating income | 255.00 | ||||
| External services | - 119.00 | - 110.00 | - 156.00 | - 180.00 | - 121.85 |
| Rents | - 911.00 | - 480.00 | - 647.00 | - 702.00 | - 388.95 |
| Gross profit | 300.00 | 834.00 | 929.00 | 663.00 | 1 092.71 |
| Reduction in value of non-current assets | 133.00 | 16.00 | -1 244.00 | 100.50 | |
| EBIT | 433.00 | 850.00 | 929.00 | - 581.00 | 1 193.21 |
| Other financial income | 30.00 | 47.00 | 80.00 | 45.00 | 53.97 |
| Other financial expenses | - 182.00 | - 174.00 | - 153.00 | - 139.00 | - 128.27 |
| Pre-tax profit | 281.00 | 723.00 | 856.00 | - 675.00 | 1 118.91 |
| Income taxes | -62.00 | - 159.00 | - 189.00 | 148.00 | - 247.73 |
| Net earnings | 219.00 | 564.00 | 667.00 | - 527.00 | 871.18 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 21 456.00 | 21 472.00 | 21 472.00 | 20 322.00 | 20 422.30 |
| Tangible assets total | 21 456.00 | 21 472.00 | 21 472.00 | 20 322.00 | 20 422.30 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 25.00 | ||||
| Current amounts owed by group member comp. | 826.00 | 1 459.00 | 914.00 | 1 189.00 | 1 661.51 |
| Current other receivables | 207.00 | 269.00 | 190.00 | 208.00 | 237.53 |
| Current deferred tax assets | 19.00 | ||||
| Short term receivables total | 1 052.00 | 1 728.00 | 1 104.00 | 1 422.00 | 1 899.04 |
| Cash and bank deposits | 401.00 | 340.00 | 92.00 | 45.00 | 95.49 |
| Cash and cash equivalents | 401.00 | 340.00 | 92.00 | 45.00 | 95.49 |
| Balance sheet total (assets) | 22 909.00 | 23 540.00 | 22 668.00 | 21 789.00 | 22 416.83 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Retained earnings | 10 461.00 | 10 680.00 | 11 244.00 | 11 911.00 | 11 384.13 |
| Profit of the financial year | 219.00 | 564.00 | 667.00 | - 527.00 | 871.18 |
| Shareholders equity total | 10 740.00 | 11 304.00 | 11 971.00 | 11 444.00 | 12 315.30 |
| Provisions | 2 662.00 | 2 718.00 | 2 770.00 | 2 549.00 | 2 624.40 |
| Non-current loans from credit institutions | 7 044.00 | 6 597.00 | 6 139.00 | 5 710.00 | 5 191.30 |
| Non-current other liabilities | 427.00 | 455.00 | 459.00 | 471.00 | 494.34 |
| Non-current liabilities total | 7 471.00 | 7 052.00 | 6 598.00 | 6 181.00 | 5 685.64 |
| Current loans from credit institutions | 443.00 | 447.00 | 452.00 | 423.00 | 478.94 |
| Current trade creditors | 1 450.00 | 1 779.00 | 730.00 | 1 025.00 | 962.32 |
| Current owed to group member | 3.00 | ||||
| Short-term deferred tax liabilities | 104.00 | 137.00 | 72.00 | 172.13 | |
| Other non-interest bearing current liabilities | 140.00 | 136.00 | 10.00 | 95.00 | 178.09 |
| Current liabilities total | 2 036.00 | 2 466.00 | 1 329.00 | 1 615.00 | 1 791.49 |
| Balance sheet total (liabilities) | 22 909.00 | 23 540.00 | 22 668.00 | 21 789.00 | 22 416.83 |
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.