KJELD NORMAN SØRENSEN ApS
CVR number: 71109518
Lemchesvej 6, 2900 Hellerup
tel: 36704328
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 136.44 | 129.46 | 122.41 | 197.56 | 171.31 |
| Total depreciation | -15.98 | -15.98 | -15.98 | -15.89 | -16.07 |
| EBIT | 120.45 | 113.48 | 106.43 | 181.67 | 155.23 |
| Other financial income | 150.81 | 6.90 | 41.29 | ||
| Other financial expenses | -27.91 | -16.58 | -39.30 | -41.31 | -38.21 |
| Pre-tax profit | 92.55 | 247.71 | 67.13 | 147.26 | 158.31 |
| Income taxes | -17.70 | -59.15 | -15.63 | -28.84 | -35.04 |
| Net earnings | 74.85 | 188.56 | 51.50 | 118.43 | 123.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 758.23 | 4 742.25 | 4 726.26 | 4 710.37 | 4 694.30 |
| Tangible assets total | 4 758.23 | 4 742.25 | 4 726.26 | 4 710.37 | 4 694.30 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 0.11 | 0.26 | 12.69 | 14.04 | 33.99 |
| Current other receivables | 5.29 | 11.24 | -0.00 | ||
| Short term receivables total | 5.39 | 11.50 | 12.69 | 14.04 | 33.99 |
| Other current investments | 756.67 | 907.47 | 480.93 | 487.83 | 529.00 |
| Cash and bank deposits | 116.95 | 150.44 | 40.93 | 29.76 | 47.82 |
| Cash and cash equivalents | 873.62 | 1 057.91 | 521.86 | 517.59 | 576.82 |
| Balance sheet total (assets) | 5 637.24 | 5 811.66 | 5 260.81 | 5 242.00 | 5 305.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 2 343.82 | 2 331.35 | 2 318.88 | 2 306.41 | 2 293.95 |
| Shares repurchased | 113.00 | ||||
| Retained earnings | 1 070.64 | 1 044.96 | 1 045.98 | 1 109.94 | 1 240.84 |
| Profit of the financial year | 74.85 | 188.56 | 51.50 | 118.43 | 123.27 |
| Shareholders equity total | 3 689.30 | 3 877.86 | 3 616.36 | 3 734.78 | 3 858.05 |
| Provisions | 661.08 | 657.56 | 654.04 | 650.55 | 647.01 |
| Non-current loans from credit institutions | 794.72 | 741.55 | 687.85 | 639.98 | 597.43 |
| Non-current liabilities total | 794.72 | 741.55 | 687.85 | 639.98 | 597.43 |
| Current loans from credit institutions | 53.00 | 53.25 | 53.00 | 54.10 | 53.66 |
| Advances received | 107.60 | 117.68 | 87.08 | 88.49 | 88.68 |
| Current trade creditors | 29.16 | 29.16 | 29.16 | 18.75 | 18.75 |
| Current owed to participating | 234.87 | 235.37 | 8.14 | 9.02 | 11.02 |
| Short-term deferred tax liabilities | 38.84 | 75.08 | 67.50 | 38.59 | 30.45 |
| Other non-interest bearing current liabilities | 28.67 | 24.15 | 57.70 | 7.73 | 0.06 |
| Current liabilities total | 492.14 | 534.69 | 302.57 | 216.69 | 202.61 |
| Balance sheet total (liabilities) | 5 637.24 | 5 811.66 | 5 260.81 | 5 242.00 | 5 305.10 |
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.