Willer Ejendomme ApS
CVR number: 32570739
Oldvejen 14, Lønholt 3480 Fredensborg
annemariewiller@outlook.dk
tel: 41360360
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 500.57 | 246.40 | 327.78 |
Total depreciation | -69.69 | -45.30 | -45.30 |
EBIT | 430.88 | 201.10 | 282.48 |
Other financial income | 6.50 | 32.55 | |
Other financial expenses | - 152.34 | - 230.86 | - 237.61 |
Pre-tax profit | 285.04 | 2.79 | 44.88 |
Income taxes | -5.37 | -27.08 | -50.16 |
Net earnings | 279.67 | -24.29 | -5.29 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 4 677.22 | 4 631.93 | 4 586.63 |
Tangible assets total | 4 677.22 | 4 631.93 | 4 586.63 |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 34.38 | ||
Current amounts owed by group member comp. | 290.08 | 734.94 | 632.37 |
Current other receivables | 17.50 | ||
Short term receivables total | 290.08 | 734.94 | 684.25 |
Balance sheet total (assets) | 4 967.31 | 5 366.87 | 5 270.88 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 |
Retained earnings | - 399.42 | - 119.74 | - 144.03 |
Profit of the financial year | 279.67 | -24.29 | -5.29 |
Shareholders equity total | 5.25 | -19.03 | -24.32 |
Provisions | 108.77 | 129.45 | 150.10 |
Non-current loans from credit institutions | 2 772.20 | 2 723.59 | 2 580.49 |
Non-current liabilities total | 2 772.20 | 2 723.59 | 2 580.49 |
Current loans from credit institutions | 114.21 | 653.10 | 587.61 |
Current trade creditors | 9.97 | 8.23 | 16.19 |
Current owed to group member | 1 846.96 | 1 793.99 | 1 743.36 |
Short-term deferred tax liabilities | 44.09 | 6.39 | 29.51 |
Other non-interest bearing current liabilities | 65.85 | 71.16 | 187.94 |
Current liabilities total | 2 081.08 | 2 532.87 | 2 564.61 |
Balance sheet total (liabilities) | 4 967.31 | 5 366.87 | 5 270.88 |
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.