O.P.A. Ejendomme ApS
CVR number: 21413690
Strandgade 22, 5300 Kerteminde
tel: 63321238
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 194.01 | 342.28 | -58.51 | - 120.00 | 89.72 |
| Wages and salaries | -0.12 | ||||
| Total depreciation | -49.05 | -49.05 | -49.05 | -55.00 | -60.73 |
| EBIT | 144.83 | 293.23 | - 107.56 | - 175.00 | 28.98 |
| Other financial income | 44.21 | 121.91 | 2.00 | 159.93 | |
| Other financial expenses | - 185.12 | -20.22 | -20.92 | - 178.00 | - 129.84 |
| Pre-tax profit | -40.29 | 317.22 | -6.57 | - 351.00 | 59.07 |
| Income taxes | -30.45 | -82.16 | -9.45 | 38.56 | |
| Net earnings | -70.74 | 235.06 | -16.02 | - 351.00 | 97.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 712.14 | 4 663.09 | 4 666.78 | 4 700.00 | 4 948.15 |
| Tangible assets total | 4 712.14 | 4 663.09 | 4 666.78 | 4 700.00 | 4 948.15 |
| Investments total | |||||
| Non-current loans receivable | 23.37 | ||||
| Long term receivables total | 23.37 | ||||
| Inventories total | |||||
| Current deferred tax assets | 22.00 | 56.81 | |||
| Short term receivables total | 22.00 | 56.81 | |||
| Other current investments | 316.52 | 838.31 | 694.00 | 852.57 | |
| Cash and bank deposits | 128.20 | 272.41 | 31.40 | 35.00 | 5.08 |
| Cash and cash equivalents | 128.20 | 588.93 | 869.71 | 729.00 | 857.65 |
| Balance sheet total (assets) | 4 863.71 | 5 252.02 | 5 536.49 | 5 451.00 | 5 862.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 629.89 | 559.15 | 794.22 | 778.00 | 427.45 |
| Profit of the financial year | -70.74 | 235.06 | -16.02 | - 351.00 | 97.63 |
| Shareholders equity total | 684.15 | 919.22 | 903.20 | 552.00 | 650.08 |
| Non-current loans from credit institutions | 3 079.46 | 2 921.54 | 2 809.08 | 2 817.00 | 2 623.80 |
| Non-current owed to group member | 1 163.00 | 1 323.56 | |||
| Non-current deferred tax liabilities | 346.00 | 352.53 | |||
| Non-current liabilities total | 3 079.46 | 2 921.54 | 2 809.08 | 4 326.00 | 4 299.89 |
| Current loans from credit institutions | 78.34 | 121.57 | 320.06 | 506.00 | 870.78 |
| Advances received | 6.00 | 6.41 | |||
| Short-term deferred tax liabilities | 29.77 | 17.99 | 1.32 | ||
| Other non-interest bearing current liabilities | 991.99 | 1 271.71 | 1 502.82 | 61.00 | 35.45 |
| Current liabilities total | 1 100.09 | 1 411.26 | 1 824.20 | 573.00 | 912.64 |
| Balance sheet total (liabilities) | 4 863.71 | 5 252.02 | 5 536.49 | 5 451.00 | 5 862.61 |
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.