Ejendomsselskabet NB 22 ApS — Credit Rating and Financial Key Figures
CVR number: 38596985
Værftsvej 51, 4600 Køge
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 432.85 | 281.73 | 379.85 | 416.41 | 368.46 |
| Other operating income | 7.38 | ||||
| External services | - 156.07 | -58.70 | -21.62 | -28.37 | -24.25 |
| Rents | -96.36 | -44.36 | -53.89 | -65.40 | -55.50 |
| Gross profit | 276.78 | 230.41 | 358.23 | 388.04 | 344.21 |
| Total depreciation | -69.41 | - 124.89 | - 124.89 | - 124.89 | - 124.89 |
| EBIT | 111.01 | 61.16 | 179.45 | 197.75 | 163.82 |
| Other financial income | 1.94 | 0.75 | 3.23 | 1.19 | 15.88 |
| Other financial expenses | -48.53 | -48.91 | -60.16 | -94.19 | - 280.94 |
| Pre-tax profit | 64.43 | 13.00 | 122.52 | 104.75 | - 101.23 |
| Income taxes | -14.17 | -7.64 | -22.17 | -23.05 | 22.27 |
| Net earnings | 50.25 | 5.37 | 100.34 | 81.71 | -78.96 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 940.23 | 6 903.89 | 6 779.00 | 6 654.12 | 6 529.23 |
| Tangible assets total | 6 940.23 | 6 903.89 | 6 779.00 | 6 654.12 | 6 529.23 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 514.77 | ||||
| Current other receivables | 18.14 | 8.50 | |||
| Short term receivables total | 18.14 | 523.27 | |||
| Cash and bank deposits | 227.93 | 261.60 | 440.62 | 48.23 | |
| Cash and cash equivalents | 227.93 | 261.60 | 440.62 | 48.23 | |
| Balance sheet total (assets) | 7 168.16 | 6 903.89 | 7 040.60 | 7 112.87 | 7 100.73 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 231.60 | 281.86 | 287.22 | 387.56 | 469.27 |
| Profit of the financial year | 50.25 | 5.37 | 100.34 | 81.71 | -78.96 |
| Shareholders equity total | 331.86 | 337.22 | 437.56 | 519.27 | 440.31 |
| Provisions | 39.05 | 61.41 | 64.29 | 67.17 | 70.05 |
| Non-current loans from credit institutions | 6 218.02 | 4 298.23 | 4 240.83 | 4 199.84 | 4 158.71 |
| Non-current liabilities total | 6 218.02 | 4 298.23 | 4 240.83 | 4 199.84 | 4 158.71 |
| Current loans from credit institutions | 64.69 | 1 650.30 | 62.49 | 46.79 | 43.76 |
| Current owed to group member | 371.39 | 377.37 | 2 027.47 | 2 083.96 | 2 188.02 |
| Other non-interest bearing current liabilities | 143.15 | 179.36 | 207.95 | 195.84 | 199.87 |
| Current liabilities total | 579.22 | 2 207.03 | 2 297.91 | 2 326.59 | 2 431.65 |
| Balance sheet total (liabilities) | 7 168.16 | 6 903.89 | 7 040.60 | 7 112.87 | 7 100.73 |
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.