Østergaards Allé ApS
CVR number: 36702362
Torvet 6, 7400 Herning
service@ejmidtjylland.dk
tel: 30200595
ejendomsselskabetmidtjylland.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 997.13 | 941.49 | 949.48 | 957.74 | 1 031.35 |
| Reduction in value of non-current assets | 82.00 | ||||
| EBIT | 997.13 | 941.49 | 949.48 | 957.74 | 1 113.35 |
| Other financial expenses | - 223.20 | - 211.21 | - 208.01 | - 203.99 | - 496.47 |
| Pre-tax profit | 773.93 | 730.28 | 741.47 | 753.75 | 616.89 |
| Income taxes | - 148.45 | - 138.66 | - 141.12 | - 143.81 | - 113.72 |
| Net earnings | 625.48 | 591.62 | 600.34 | 609.94 | 503.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 21 250.00 | 21 250.00 | 21 250.00 | 21 250.00 | 21 332.00 |
| Tangible assets total | 21 250.00 | 21 250.00 | 21 250.00 | 21 250.00 | 21 332.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 29.73 | 14.73 | |||
| Current other receivables | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Short term receivables total | 0.02 | 29.75 | 14.75 | 0.02 | 0.02 |
| Cash and bank deposits | 0.17 | 82.19 | |||
| Cash and cash equivalents | 0.17 | 82.19 | |||
| Balance sheet total (assets) | 21 250.19 | 21 361.94 | 21 264.75 | 21 250.02 | 21 332.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 2 442.60 | 3 068.08 | 3 659.70 | 4 260.04 | 4 869.98 |
| Profit of the financial year | 625.48 | 591.62 | 600.34 | 609.94 | 503.17 |
| Shareholders equity total | 3 118.08 | 3 709.70 | 4 310.04 | 4 919.98 | 5 423.15 |
| Provisions | 269.50 | 247.50 | 225.50 | 203.50 | 199.54 |
| Capital loans | 1 920.00 | 1 770.00 | 1 620.00 | 1 520.00 | 1 573.90 |
| Non-current loans from credit institutions | 12 570.14 | 12 421.73 | 12 273.00 | 12 164.92 | 12 064.95 |
| Non-current leasing loans | 2 103.00 | 1 752.50 | 1 402.00 | 1 051.50 | 701.00 |
| Non-current advances received | 343.21 | 400.07 | 387.05 | 82.51 | 95.67 |
| Non-current other liabilities | 311.22 | 350.70 | |||
| Non-current liabilities total | 16 936.34 | 16 344.29 | 15 682.06 | 15 130.14 | 14 786.22 |
| Current loans from credit institutions | 705.57 | 500.41 | 831.64 | 804.58 | 767.66 |
| Current trade creditors | 1.37 | 3.51 | 3.51 | 3.51 | |
| Current owed to group member | 26.38 | 26.38 | |||
| Short-term deferred tax liabilities | 196.83 | 160.66 | 163.12 | 165.81 | 117.67 |
| Other non-interest bearing current liabilities | 22.50 | 373.00 | 22.50 | 22.50 | 23.56 |
| Accruals and deferred income | 10.70 | ||||
| Current liabilities total | 926.27 | 1 060.45 | 1 047.15 | 996.40 | 923.11 |
| Balance sheet total (liabilities) | 21 250.19 | 21 361.94 | 21 264.75 | 21 250.02 | 21 332.02 |
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.