RE INVEST HAMBURG 1 A/S
CVR number: 31182417
Sveasvej 7, 1917 Frederiksberg C
jm@stepre.com
tel: 20854770
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 653.26 | 504.09 | 378.55 | 143.06 |
| Other operating income | 237.21 | 274.94 | 967.86 | |
| External services | - 286.10 | - 472.65 | - 207.68 | - 141.38 |
| Gross profit | 367.16 | 268.66 | 445.81 | 969.54 |
| Other operating expenses | -0.48 | |||
| Total depreciation | - 131.73 | -72.63 | -33.36 | |
| EBIT | 235.43 | 196.50 | 412.46 | 969.54 |
| Other financial income | 0.20 | 0.32 | ||
| Other financial expenses | - 202.39 | - 231.86 | -80.24 | - 178.78 |
| Pre-tax profit | 33.04 | -35.36 | 332.41 | 791.08 |
| Income taxes | -60.00 | -91.56 | ||
| Net earnings | 33.04 | -35.36 | 272.41 | 699.52 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 6 530.64 | 3 641.73 | 1 497.60 | |
| Tangible assets total | 6 530.64 | 3 641.73 | 1 497.60 | |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 19.59 | 2.54 | 14.96 | |
| Prepayments and accrued income | 2.92 | |||
| Current other receivables | 13.21 | 2 400.18 | 2.63 | |
| Short term receivables total | 19.59 | 15.75 | 2 418.06 | 2.63 |
| Cash and bank deposits | 4.64 | 54.04 | 119.92 | 1 241.12 |
| Cash and cash equivalents | 4.64 | 54.04 | 119.92 | 1 241.12 |
| Balance sheet total (assets) | 6 554.87 | 3 711.51 | 4 035.58 | 1 243.75 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 368.85 | 368.85 | 368.85 | 368.85 |
| Shares repurchased | 548.60 | 712.00 | ||
| Retained earnings | 278.53 | 311.57 | - 272.39 | - 711.98 |
| Profit of the financial year | 33.04 | -35.36 | 272.41 | 699.52 |
| Shareholders equity total | 680.42 | 645.06 | 917.47 | 1 068.38 |
| Non-current loans from credit institutions | 4 447.19 | 2 398.05 | 2 896.09 | |
| Non-current liabilities total | 4 447.19 | 2 398.05 | 2 896.09 | |
| Current loans from credit institutions | 1 370.63 | 629.93 | 83.26 | |
| Current trade creditors | 31.43 | 32.72 | 49.99 | 25.03 |
| Short-term deferred tax liabilities | 60.00 | 150.33 | ||
| Other non-interest bearing current liabilities | 25.21 | 5.75 | 28.77 | |
| Current liabilities total | 1 427.26 | 668.41 | 222.02 | 175.37 |
| Balance sheet total (liabilities) | 6 554.87 | 3 711.51 | 4 035.58 | 1 243.75 |
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.