EJENDOMSANPARTSSELSKABET BUDDINGEVEJ 54
CVR number: 15688599
Lerholmvej 6, 2750 Ballerup
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 259.00 | 314.00 | 307.00 | 311.00 | 293.83 |
| Total depreciation | -10.00 | -10.00 | -10.00 | -10.00 | -10.01 |
| EBIT | 249.00 | 304.00 | 297.00 | 301.00 | 283.82 |
| Other financial income | 92.00 | ||||
| Other financial expenses | -64.00 | -38.00 | -40.00 | - 151.00 | - 139.33 |
| Pre-tax profit | 185.00 | 266.00 | 257.00 | 242.00 | 144.49 |
| Income taxes | -43.00 | -60.00 | -58.00 | -53.00 | -34.10 |
| Net earnings | 142.00 | 206.00 | 199.00 | 189.00 | 110.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 350.00 | 4 340.00 | 4 330.00 | 4 320.00 | 4 309.89 |
| Tangible assets total | 4 350.00 | 4 340.00 | 4 330.00 | 4 320.00 | 4 309.89 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 56.00 | 84.00 | 73.00 | 157.00 | 179.86 |
| Current other receivables | 20.00 | 20.00 | 20.00 | 20.00 | 19.68 |
| Current deferred tax assets | 6.00 | ||||
| Short term receivables total | 82.00 | 104.00 | 93.00 | 177.00 | 199.54 |
| Cash and bank deposits | 32.10 | ||||
| Cash and cash equivalents | 32.10 | ||||
| Balance sheet total (assets) | 4 432.00 | 4 444.00 | 4 423.00 | 4 497.00 | 4 541.53 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Share premium account | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Shares repurchased | 55.00 | 113.00 | 114.00 | 118.00 | 122.00 |
| Retained earnings | 277.00 | 251.00 | 343.00 | 425.00 | 491.43 |
| Profit of the financial year | 142.00 | 206.00 | 199.00 | 189.00 | 110.39 |
| Shareholders equity total | 974.00 | 1 070.00 | 1 156.00 | 1 232.00 | 1 223.82 |
| Non-current loans from credit institutions | 3 062.00 | 2 707.00 | 2 355.00 | 2 616.00 | 2 510.56 |
| Non-current deferred tax liabilities | 33.00 | 50.00 | 48.00 | 42.00 | 21.10 |
| Non-current liabilities total | 3 095.00 | 2 757.00 | 2 403.00 | 2 658.00 | 2 531.66 |
| Current loans from credit institutions | 232.00 | 388.00 | 549.00 | 347.00 | 435.96 |
| Current trade creditors | 34.00 | 37.00 | 39.00 | 35.00 | 41.09 |
| Current owed to participating | 34.00 | 116.00 | 184.00 | 128.00 | 219.21 |
| Short-term deferred tax liabilities | 23.00 | 40.00 | 38.00 | 31.15 | |
| Other non-interest bearing current liabilities | 60.00 | 50.00 | 50.00 | 50.00 | 49.63 |
| Accruals and deferred income | 3.00 | 3.00 | 2.00 | 9.00 | 9.01 |
| Current liabilities total | 363.00 | 617.00 | 864.00 | 607.00 | 786.05 |
| Balance sheet total (liabilities) | 4 432.00 | 4 444.00 | 4 423.00 | 4 497.00 | 4 541.53 |
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.