Gammel Jernbanevej 27 ApS — Credit Rating and Financial Key Figures
CVR number: 37511412
Ved Stranden 16, 1061 København K
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 3 142.19 | 3 371.69 | 97.64 | 13 182.33 | 12 915.35 |
Employee benefit expenses | - 320.39 | -12 407.81 | - 135.12 | ||
Total depreciation | - 705.15 | ||||
Reduction in value of non-current assets | 1 326.63 | 1 896.79 | 23 939.93 | 10 720.61 | |
EBIT | 2 116.65 | -7 709.49 | 1 859.31 | 37 122.26 | 23 635.96 |
Other financial income | 3.75 | 1 736.63 | 2 993.59 | ||
Other financial expenses | -3 471.44 | -4 062.60 | -3 228.96 | -9 138.21 | -6 267.46 |
Pre-tax profit | -1 354.80 | -11 768.34 | -1 369.66 | 28 873.77 | 18 934.25 |
Income taxes | - 240.30 | 3 044.55 | 534.22 | -6 352.23 | -4 302.63 |
Net earnings | -1 595.09 | -8 723.80 | - 835.43 | 22 521.54 | 14 631.61 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 166 335.84 | ||||
Buildings | 239 593.22 | 248 850.00 | 273 022.52 | 286 987.18 | |
Tangible assets total | 166 335.84 | 239 593.22 | 248 850.00 | 273 022.52 | 286 987.18 |
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 4 268.55 | 93.70 | 21.36 | 33.66 | |
Current amounts owed by group member comp. | 46 597.42 | 49 025.25 | |||
Prepayments and accrued income | 420.14 | 347.56 | 5.58 | 185.26 | 6.91 |
Current other receivables | 42.93 | 1 036.65 | 30.08 | 32.23 | |
Current deferred tax assets | 3 442.20 | 42.33 | |||
Short term receivables total | 8 173.82 | 1 384.21 | 171.68 | 46 836.26 | 49 065.82 |
Cash and bank deposits | 2 642.51 | 4 816.73 | 6 719.74 | 6 096.38 | 7 133.04 |
Cash and cash equivalents | 2 642.51 | 4 816.73 | 6 719.74 | 6 096.38 | 7 133.04 |
Balance sheet total (assets) | 177 152.18 | 245 794.15 | 255 741.42 | 325 955.17 | 343 186.04 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Asset revaluation reserve | 22 911.78 | ||||
Retained earnings | 38 927.55 | 60 244.24 | 51 520.44 | 128 869.77 | 151 458.63 |
Profit of the financial year | -1 595.09 | -8 723.80 | - 835.43 | 22 521.54 | 14 631.61 |
Shareholders equity total | 60 324.24 | 51 600.44 | 50 765.01 | 151 471.31 | 166 170.25 |
Provisions | 15 591.01 | 13 468.19 | 13 082.21 | 19 257.35 | 23 599.98 |
Non-current loans from credit institutions | 153 854.72 | 147 578.08 | 146 263.86 | ||
Non-current owed to group member | 88 400.00 | 91 936.00 | |||
Non-current other liabilities | 1 966.91 | 337.65 | |||
Non-current liabilities total | 90 366.91 | 92 273.65 | 153 854.72 | 147 578.08 | 146 263.86 |
Current loans from credit institutions | 77 124.06 | 1 865.05 | 1 280.41 | 1 325.82 | |
Advances received | 3 188.65 | 4 738.62 | 4 745.26 | ||
Current trade creditors | 5 220.74 | 4 525.74 | 181.51 | 322.72 | 575.11 |
Current owed to participating | 525.00 | ||||
Current owed to group member | 29 002.41 | ||||
Short-term deferred tax liabilities | 264.80 | 40.00 | |||
Other non-interest bearing current liabilities | 5 649.29 | 6 012.27 | 3 801.86 | 1 266.67 | 471.84 |
Accruals and deferred income | 33.92 | ||||
Current liabilities total | 10 870.02 | 88 451.88 | 38 039.48 | 7 648.43 | 7 151.95 |
Balance sheet total (liabilities) | 177 152.18 | 245 794.15 | 255 741.42 | 325 955.17 | 343 186.04 |
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.