Heimstaden Sorø A/S
CVR number: 36705531
Sankt Petri Passage 5, 1165 København K
adm@heimstaden.dk
www.Heimstaden.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 618.41 | 6 798.63 | 7 034.22 | 6 480.57 | 6 896.48 |
| Reduction in value of non-current assets | 2 939.49 | 12 223.83 | 12 985.53 | -10 357.90 | -12 993.53 |
| EBIT | 9 557.90 | 19 022.47 | 20 019.75 | -3 877.33 | -6 097.05 |
| Other financial income | 0.01 | 21.28 | 205.04 | ||
| Other financial expenses | -1 384.71 | -1 278.52 | - 797.84 | - 772.06 | - 775.13 |
| Pre-tax profit | 8 173.18 | 17 743.95 | 19 221.91 | -4 628.12 | -6 667.13 |
| Income taxes | -1 855.41 | -4 184.64 | -4 228.82 | 1 018.19 | 1 463.12 |
| Net earnings | 6 317.77 | 13 559.31 | 14 993.09 | -3 609.93 | -5 204.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 141 100.00 | 153 323.83 | 167 400.91 | 158 432.58 | 146 239.16 |
| Tangible assets total | 141 100.00 | 153 323.83 | 167 400.91 | 158 432.58 | 146 239.16 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 20.69 | 19.77 | 116.99 | 116.32 | |
| Current amounts owed by group member comp. | 2 561.47 | 4 824.83 | 6 700.61 | ||
| Prepayments and accrued income | 58.03 | ||||
| Current other receivables | 22.61 | 102.35 | 48.97 | ||
| Short term receivables total | 43.30 | 58.03 | 2 581.24 | 5 044.17 | 6 865.90 |
| Cash and bank deposits | 565.50 | 304.05 | |||
| Cash and cash equivalents | 565.50 | 304.05 | |||
| Balance sheet total (assets) | 141 708.79 | 153 685.92 | 169 982.15 | 163 476.75 | 153 105.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 20 000.00 | 20 000.00 | 20 000.00 | 20 000.00 | 20 000.00 |
| Share premium account | 9 000.00 | ||||
| Shares repurchased | 1 500.00 | ||||
| Retained earnings | -2 438.88 | 12 878.90 | 26 438.21 | 41 431.29 | 37 821.36 |
| Profit of the financial year | 6 317.77 | 13 559.31 | 14 993.09 | -3 609.93 | -5 204.01 |
| Shareholders equity total | 34 378.89 | 46 438.21 | 61 431.29 | 57 821.36 | 52 617.35 |
| Provisions | 8 697.18 | 11 318.90 | 14 395.14 | 12 400.86 | 9 677.07 |
| Capital loans | 4 000.00 | 1 000.00 | |||
| Non-current loans from credit institutions | 90 070.27 | 88 812.56 | 88 122.35 | 86 006.39 | 84 718.30 |
| Non-current other liabilities | 2 664.32 | 2 712.00 | 2 752.36 | 2 920.91 | 2 960.24 |
| Non-current liabilities total | 96 734.59 | 92 524.57 | 90 874.71 | 88 927.31 | 87 678.54 |
| Current loans from credit institutions | 1 310.19 | 1 311.64 | 459.83 | 1 318.10 | 1 315.51 |
| Advances received | 94.72 | 53.98 | |||
| Current trade creditors | 167.34 | 275.96 | 78.25 | 536.89 | 382.21 |
| Current owed to group member | 500.00 | 1 432.85 | 1 431.88 | ||
| Short-term deferred tax liabilities | 310.77 | 1 224.64 | 1 152.58 | 976.10 | 1 260.67 |
| Other non-interest bearing current liabilities | 109.83 | 92.01 | 62.78 | 64.26 | 119.75 |
| Current liabilities total | 1 898.13 | 3 404.25 | 3 281.01 | 4 327.23 | 3 132.11 |
| Balance sheet total (liabilities) | 141 708.79 | 153 685.92 | 169 982.15 | 163 476.75 | 153 105.07 |
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.