My Properties ApS
CVR number: 35412573
Vestergade 72, Purhus 8990 Fårup
jh@mykingdom.dk
tel: 87101240
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 507.64 | 1 110.26 | 984.23 | 557.61 | 622.94 |
| Employee benefit expenses | - 249.38 | - 359.04 | - 355.97 | - 325.94 | - 326.39 |
| Reduction in value of non-current assets | 1 250.00 | 492.83 | 1 931.90 | 650.00 | - 745.21 |
| EBIT | 2 508.26 | 1 244.05 | -1 303.63 | 881.67 | - 448.66 |
| Other financial income | 6 204.14 | 1.60 | |||
| Other financial expenses | -1 759.31 | -1 186.63 | -1 151.63 | -1 694.87 | -1 357.70 |
| Pre-tax profit | 748.96 | 57.42 | -2 455.27 | 5 390.94 | -1 804.76 |
| Income taxes | - 164.77 | -12.63 | 551.16 | -1 186.83 | 397.07 |
| Net earnings | 584.18 | 44.79 | -1 904.11 | 4 204.11 | -1 407.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 51 477.17 | 51 970.00 | 40 870.00 | 41 827.48 | 41 110.00 |
| Tangible assets total | 51 477.17 | 51 970.00 | 40 870.00 | 41 827.48 | 41 110.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 89.50 | 96.97 | 87.06 | ||
| Current amounts owed by group member comp. | 1.31 | ||||
| Prepayments and accrued income | 3.98 | 3.98 | 3.98 | 5.49 | 4.95 |
| Current other receivables | 87.50 | 287.50 | |||
| Short term receivables total | 3.98 | 93.48 | 100.95 | 181.36 | 292.45 |
| Cash and bank deposits | 534.57 | 388.43 | 9 067.44 | 253.25 | |
| Cash and cash equivalents | 534.57 | 388.43 | 9 067.44 | 253.25 | |
| Balance sheet total (assets) | 52 015.72 | 52 451.91 | 50 038.39 | 42 262.09 | 41 402.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 6 902.30 | 7 486.48 | 7 531.27 | 5 627.16 | 15 288.78 |
| Profit of the financial year | 584.18 | 44.79 | -1 904.11 | 4 204.11 | -1 407.69 |
| Shareholders equity total | 7 566.48 | 7 611.27 | 5 707.16 | 9 911.27 | 13 961.09 |
| Provisions | 1 431.90 | 1 477.22 | 926.06 | 1 209.27 | 812.20 |
| Non-current loans from credit institutions | 35 719.38 | 35 474.20 | 28 619.23 | 22 853.95 | 24 099.46 |
| Non-current advances received | 221.98 | 225.71 | 150.72 | 139.93 | 149.66 |
| Non-current owed to group member | 6 517.13 | 5 457.50 | |||
| Non-current other liabilities | 703.29 | 721.52 | 516.03 | 582.14 | 570.30 |
| Non-current liabilities total | 36 644.65 | 36 421.43 | 35 803.13 | 29 033.52 | 24 819.42 |
| Current loans from credit institutions | 211.60 | 237.48 | 6 803.85 | 237.84 | 229.64 |
| Current trade creditors | 333.13 | 485.09 | 547.36 | ||
| Current owed to participating | 192.03 | 418.26 | 415.48 | 407.41 | 407.41 |
| Current owed to group member | 5 784.92 | 6 020.98 | 582.07 | ||
| Short-term deferred tax liabilities | 934.53 | ||||
| Other non-interest bearing current liabilities | 184.13 | 265.28 | 49.58 | 43.14 | 43.25 |
| Current liabilities total | 6 372.68 | 6 941.99 | 7 602.04 | 2 108.02 | 1 809.74 |
| Balance sheet total (liabilities) | 52 015.72 | 52 451.91 | 50 038.39 | 42 262.09 | 41 402.45 |
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.