Ejendomsparaplyen ApS
CVR number: 41457503
Marselis Boulevard 1 B, 8000 Aarhus C
morten@aarhusmaeglerne.dk
tel: 51946829
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 332.63 | -1 567.95 | 203.28 | - 454.88 |
| Other operating income | 27.06 | 171.84 | 269.33 | |
| External services | -7.68 | -76.12 | - 154.77 | -31.84 |
| Gross profit | 324.95 | -1 617.01 | 220.36 | - 217.39 |
| EBIT | 324.95 | -1 617.01 | 220.36 | - 217.39 |
| Other financial income | 19.89 | 43.90 | 18.89 | 0.60 |
| Other financial expenses | -39.06 | - 515.65 | -90.22 | - 184.91 |
| Pre-tax profit | 305.79 | -2 088.76 | 149.03 | - 401.69 |
| Income taxes | 5.92 | 126.40 | -14.72 | |
| Net earnings | 311.71 | -2 088.76 | 275.43 | - 416.41 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Holdings in group member companies | 1 510.70 | 750.82 | 974.10 | 1 369.23 |
| Participating interests | 455.94 | |||
| Investments total | 1 966.63 | 750.82 | 974.10 | 1 369.23 |
| Non-curr. owed by particip. interest comp. | 1 519.89 | |||
| Long term receivables total | 1 519.89 | |||
| Inventories total | ||||
| Current amounts owed by group member comp. | 594.33 | 1 365.41 | 918.38 | |
| Current other receivables | 534.53 | 100.00 | 32.30 | |
| Current deferred tax assets | 140.58 | 1.79 | 128.96 | 127.68 |
| Short term receivables total | 140.58 | 1 130.65 | 1 594.37 | 1 078.36 |
| Other current investments | 849.87 | |||
| Cash and bank deposits | 4.02 | 535.53 | 1 058.63 | 33.66 |
| Cash and cash equivalents | 4.02 | 1 385.39 | 1 058.63 | 33.66 |
| Balance sheet total (assets) | 3 631.13 | 3 266.87 | 3 627.10 | 2 481.24 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 |
| Other reserves | 376.70 | |||
| Retained earnings | 715.30 | 1 403.71 | - 685.05 | - 409.62 |
| Profit of the financial year | 311.71 | -2 088.76 | 275.43 | - 416.41 |
| Shareholders equity total | 1 463.71 | - 625.05 | - 349.62 | - 766.03 |
| Non-current liabilities total | ||||
| Current trade creditors | 6.25 | 6.25 | 6.25 | 21.70 |
| Current owed to participating | 1 215.90 | 3 885.66 | 3 963.38 | 3 202.04 |
| Current owed to group member | 810.61 | |||
| Short-term deferred tax liabilities | 134.66 | |||
| Other non-interest bearing current liabilities | 7.09 | 23.54 | ||
| Current liabilities total | 2 167.42 | 3 891.91 | 3 976.72 | 3 247.28 |
| Balance sheet total (liabilities) | 3 631.13 | 3 266.87 | 3 627.10 | 2 481.24 |
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.