Ejendomsselskabet M5 ApS — Credit Rating and Financial Key Figures
CVR number: 32557198
Mørupvej 9, Mørup 7400 Herning
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 131.57 | 1 025.60 | 1 031.43 | 1 066.75 | 1 117.98 |
| Total depreciation | - 552.04 | - 563.49 | - 564.18 | - 564.18 | - 624.00 |
| EBIT | 579.53 | 462.11 | 467.25 | 502.57 | 493.98 |
| Other financial income | 0.33 | 112.72 | |||
| Other financial expenses | - 322.83 | - 311.20 | - 303.90 | - 334.09 | - 712.25 |
| Pre-tax profit | 256.69 | 150.91 | 163.35 | 168.80 | - 105.55 |
| Income taxes | -56.47 | -33.20 | -35.94 | -37.13 | 23.22 |
| Net earnings | 200.22 | 117.71 | 127.41 | 131.67 | -82.33 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 31 919.27 | 31 393.26 | 30 829.08 | 30 264.90 | 29 640.90 |
| Tangible assets total | 31 919.27 | 31 393.26 | 30 829.08 | 30 264.90 | 29 640.90 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 139.34 | 139.58 | 140.52 | 22.18 | 22.98 |
| Current other receivables | 447.12 | 238.06 | |||
| Current deferred tax assets | 1.29 | ||||
| Short term receivables total | 139.34 | 139.58 | 140.52 | 469.30 | 262.33 |
| Cash and bank deposits | 312.83 | 323.70 | |||
| Cash and cash equivalents | 312.83 | 323.70 | |||
| Balance sheet total (assets) | 32 371.44 | 31 856.53 | 30 969.60 | 30 734.20 | 29 903.23 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Asset revaluation reserve | 8 359.09 | 8 140.38 | 8 017.90 | 7 847.31 | 7 676.72 |
| Retained earnings | 5 480.78 | 5 889.90 | 6 287.71 | 7 141.73 | 7 280.93 |
| Profit of the financial year | 200.22 | 117.71 | 127.41 | 131.67 | -82.33 |
| Shareholders equity total | 14 190.09 | 14 297.99 | 14 583.03 | 15 270.71 | 15 025.32 |
| Non-current loans from credit institutions | 16 217.97 | 15 327.73 | 14 188.38 | 13 219.01 | 12 566.52 |
| Non-current other liabilities | 735.43 | 766.26 | 847.07 | 976.78 | 909.30 |
| Non-current liabilities total | 16 953.39 | 16 093.99 | 15 035.45 | 14 195.79 | 13 475.82 |
| Current loans from credit institutions | 999.72 | 957.62 | 975.69 | 952.94 | 950.59 |
| Current trade creditors | 4.05 | 24.99 | |||
| Current owed to group member | 154.28 | ||||
| Short-term deferred tax liabilities | 64.68 | ||||
| Other non-interest bearing current liabilities | 130.20 | 412.74 | 255.50 | 151.15 | 167.22 |
| Accruals and deferred income | 94.00 | 94.18 | 94.93 | 98.93 | 130.00 |
| Current liabilities total | 1 227.96 | 1 464.55 | 1 351.11 | 1 267.69 | 1 402.09 |
| Balance sheet total (liabilities) | 32 371.44 | 31 856.53 | 30 969.60 | 30 734.20 | 29 903.23 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.