EGEM Ejendomme A/S — Credit Rating and Financial Key Figures
CVR number: 15281383
Hastrupvej 21, 4600 Køge
jb@egem.dk
tel: 33131399
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 452.55 | 6 044.26 | 5 297.79 | ||
Gross profit | 11 588.97 | 334.26 | 422.58 | 5 210.49 | 4 713.84 |
Employee benefit expenses | -1 580.57 | -1 568.84 | |||
Reduction in value of non-current assets | 682.07 | 62 974.88 | 13 374.57 | -2 736.99 | - 958.08 |
EBIT | 12 271.04 | 63 309.14 | 13 797.14 | 892.93 | 2 186.92 |
Other financial income | 216.28 | 3 165.91 | 1 891.36 | 3 320.16 | 111.42 |
Other financial expenses | - 440.34 | - 220.62 | - 675.57 | - 565.10 | - 582.73 |
Pre-tax profit | 12 046.98 | 66 254.43 | 15 012.93 | 3 647.99 | 1 715.61 |
Income taxes | 744.76 | 2 500.00 | 500.00 | 173.50 | 264.00 |
Net earnings | 12 791.73 | 68 754.43 | 15 512.93 | 3 821.49 | 1 979.61 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 33 884.99 | 93 643.45 | 110 143.45 | 105 718.17 | 97 479.09 |
Tangible assets total | 33 884.99 | 93 643.45 | 110 143.45 | 105 718.17 | 97 479.09 |
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 34.55 | ||||
Current other receivables | 83.20 | 119.52 | 123.91 | 37.87 | 45.24 |
Current deferred tax assets | 9 900.00 | 12 415.63 | 12 985.04 | 13 129.05 | 13 390.69 |
Short term receivables total | 9 983.20 | 12 535.15 | 13 108.96 | 13 166.92 | 13 470.47 |
Other current investments | 6 105.09 | 11 497.86 | 8 501.80 | 8 377.20 | 6 242.00 |
Cash and bank deposits | 4 695.08 | 894.05 | 1 123.36 | 2 738.35 | 2 989.75 |
Cash and cash equivalents | 10 800.17 | 12 391.91 | 9 625.16 | 11 115.55 | 9 231.75 |
Balance sheet total (assets) | 54 668.36 | 118 570.51 | 132 877.57 | 130 000.63 | 120 181.31 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 15 000.00 | 15 000.00 | 15 000.00 | 15 000.00 | 15 000.00 |
Shares repurchased | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Retained earnings | 635.19 | 12 426.92 | 80 181.35 | 94 694.28 | 97 515.77 |
Profit of the financial year | 12 791.73 | 68 754.43 | 15 512.93 | 3 821.49 | 1 979.61 |
Shareholders equity total | 29 426.92 | 97 181.35 | 111 694.28 | 114 515.77 | 115 495.38 |
Non-current loans from credit institutions | 23 264.84 | 20 462.24 | 20 302.43 | 14 758.22 | 4 374.00 |
Non-current other liabilities | 617.37 | 617.53 | |||
Non-current liabilities total | 23 882.20 | 21 079.76 | 20 302.43 | 14 758.22 | 4 374.00 |
Current loans from credit institutions | 141.81 | 149.94 | |||
Advances received | 16.07 | 15.89 | 20.40 | 32.65 | |
Current trade creditors | 30.74 | 151.70 | 86.35 | 145.88 | 57.83 |
Short-term deferred tax liabilities | 255.24 | ||||
Other non-interest bearing current liabilities | 1 057.19 | 624.17 | 548.11 | 254.10 | |
Current liabilities total | 1 359.24 | 309.40 | 880.86 | 726.64 | 311.93 |
Balance sheet total (liabilities) | 54 668.36 | 118 570.51 | 132 877.57 | 130 000.63 | 120 181.31 |
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.