KVBW PropCo DK Bøgholm ApS
CVR number: 36962380
Meldahlsgade 5, 1613 København V
kbh@cej.dk
tel: 33338282
cej.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 21 205.35 | 17 592.91 | 18 638.95 | 20 987.00 | 23 300.00 |
| Reduction in value of non-current assets | 14 160.00 | 3 250.00 | 14 380.00 | 41 870.00 | -49 660.00 |
| EBIT | 35 365.35 | 20 842.91 | 33 018.95 | 62 857.00 | -26 360.00 |
| Other financial income | 0.24 | 0.68 | 0.28 | 1.00 | |
| Other financial expenses | -13 913.61 | -12 120.80 | -11 574.40 | -11 620.00 | -11 497.00 |
| Pre-tax profit | 21 451.97 | 8 722.79 | 21 444.83 | 51 238.00 | -37 857.00 |
| Income taxes | -5 097.74 | -2 410.61 | -4 907.81 | -11 262.00 | 8 208.00 |
| Net earnings | 16 354.23 | 6 312.18 | 16 537.02 | 39 976.00 | -29 649.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 644 660.00 | 647 910.00 | 662 290.00 | 704 160.00 | 654 500.00 |
| Tangible assets total | 644 660.00 | 647 910.00 | 662 290.00 | 704 160.00 | 654 500.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 351.78 | 1 580.01 | 1 098.30 | 1 060.00 | 70.00 |
| Prepayments and accrued income | 116.74 | 116.74 | 116.00 | 211.00 | |
| Current other receivables | 167.00 | 1 239.00 | |||
| Short term receivables total | 1 351.78 | 1 696.75 | 1 215.04 | 1 343.00 | 1 520.00 |
| Cash and bank deposits | 13 091.84 | 19 330.64 | 24 496.14 | 34 064.00 | 44 765.00 |
| Cash and cash equivalents | 13 091.84 | 19 330.64 | 24 496.14 | 34 064.00 | 44 765.00 |
| Balance sheet total (assets) | 659 103.62 | 668 937.39 | 688 001.18 | 739 567.00 | 700 785.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 46 200.00 | 46 200.00 | 46 200.00 | 46 200.00 | 46 200.00 |
| Shares repurchased | 29 760.00 | ||||
| Retained earnings | 20 252.45 | 36 606.68 | 42 918.86 | 59 456.00 | 69 672.00 |
| Profit of the financial year | 16 354.23 | 6 312.18 | 16 537.02 | 39 976.00 | -29 649.00 |
| Shareholders equity total | 82 806.68 | 89 118.86 | 105 655.88 | 145 632.00 | 115 983.00 |
| Provisions | 7 109.75 | 7 824.75 | 10 855.27 | 19 320.00 | 7 846.00 |
| Non-current loans from credit institutions | 296 855.42 | 296 880.21 | 296 905.00 | 296 930.00 | 296 955.00 |
| Non-current owed to group member | 257 350.00 | 257 350.00 | 257 350.00 | 257 350.00 | 257 350.00 |
| Non-current liabilities total | 554 205.42 | 554 230.21 | 554 255.00 | 554 280.00 | 554 305.00 |
| Current trade creditors | 1 777.36 | 3 675.77 | 1 346.31 | 1 034.00 | 440.00 |
| Current owed to group member | 1 552.09 | 3 419.00 | 6 227.00 | ||
| Short-term deferred tax liabilities | 1 792.83 | 1 552.09 | 1 877.29 | 2 808.00 | 3 266.00 |
| Other non-interest bearing current liabilities | 11 244.45 | 11 985.92 | 12 459.33 | 13 074.00 | 12 557.00 |
| Accruals and deferred income | 167.14 | 549.78 | 161.00 | ||
| Current liabilities total | 14 981.78 | 17 763.57 | 17 235.03 | 20 335.00 | 22 651.00 |
| Balance sheet total (liabilities) | 659 103.62 | 668 937.39 | 688 001.18 | 739 567.00 | 700 785.00 |
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.