Copied
 
 
2023, DKK
10.07.2024
Bruttoresultat

30.263'

Primær drift

-10.563'

Årets resultat

-22.690'

Aktiver

822''

Kortfristede aktiver

37.165'

Egenkapital

86.805'

Afkastningsgrad

-1 %

Soliditetsgrad

11 %

Likviditetsgrad

149 %

Resultat
10.07.2024
Årsrapport
2023
10.07.2024
2022
09.10.2023
2021
05.04.2022
2020
03.03.2021
2019
31.05.2020
2018
13.05.2019
2017
08.05.2018
2015
10.06.2017
Nettoomsætning01.639.3772.797.809
Bruttoresultat30.263.38033.306.60314.482.6284.052.616-464.684-200.9851.285.8672.689.468
Resultat af primær drift-10.562.519-105.929.449113.982.62800-200.9851.105.7042.381.475
Indtægter af kapitalandele (tilknyttede og associerede) 00000000
Finansielle indtægter906.27314.051.8980640000
Finansieringsomkostninger00-5.738.008-3.443.7630-3.545-770.919-797.915
Andre finansielle omkostninger-18.877.901-21.977.445000000
Resultat før skat-28.534.147-113.854.996108.244.620337.772-464.684-204.530334.7851.583.560
Resultat-22.690.082-91.581.63184.430.601342.531-362.453-160.313180.7931.235.187
Forslag til udbytte0-16.012.813000000
Aktiver
10.07.2024
Årsrapport
2023
10.07.2024
2022
09.10.2023
2021
05.04.2022
2020
03.03.2021
2019
31.05.2020
2018
13.05.2019
2017
08.05.2018
2015
10.06.2017
Kortfristede varebeholdninger000028.304.73319.921.26248.787.8290
Kortfristede tilgodehavender fra salg og tjenesteydelser 8.732.4123.905.606684.08642.395.0891.341.0885.844.2701.045.778420.477
Likvider28.432.76041.732.3793.689.5408.081.8512.134.730000
Kortfristede aktiver37.165.17245.637.9854.373.62650.476.94031.780.55125.765.53249.833.607420.477
Immaterielle aktiver og goodwill00000000
Finansielle anlægsaktiver00000000
Materielle aktiver784.605.263824.715.813633.595.506341.280.095237.372.75788.035.345046.754.167
Langfristede aktiver784.605.263824.715.813633.595.506341.280.095237.372.75788.035.345046.754.167
Aktiver821.770.435870.353.798637.969.132391.757.035269.153.308113.800.87749.833.60747.174.644
Aktiver
10.07.2024
Passiver
10.07.2024
Årsrapport
2023
10.07.2024
2022
09.10.2023
2021
05.04.2022
2020
03.03.2021
2019
31.05.2020
2018
13.05.2019
2017
08.05.2018
2015
10.06.2017
Forslag til udbytte016.012.813000000
Egenkapital86.804.755125.507.650196.112.7071.285.745943.2141.305.6671.465.9801.285.187
Hensatte forpligtelser46.500.56455.926.42065.910.71692.46097.219199.450243.667204.031
Langfristet gæld til banker00000000
Anden langfristet gæld000000
Leverandører af varer og tjenesteydelser670.6751.525.223548.47611.249.27815.044.7316.912.519165.00045.433
Kortfristede forpligtelser25.006.88327.091.58657.615.046373.074.608249.769.60192.845.12927.689.05423.253.201
Gældsforpligtelser688.465.116688.919.728375.945.710390.378.830268.112.875112.295.76048.123.96045.685.426
Forpligtelser688.465.116688.919.728375.945.710390.378.830268.112.875112.295.76048.123.96045.685.426
Passiver821.770.435870.353.798637.969.132391.757.035269.153.308113.800.87749.833.60747.174.644
Passiver
10.07.2024
Nøgletal
10.07.2024
Årsrapport
2023
10.07.2024
2022
09.10.2023
2021
05.04.2022
2020
03.03.2021
2019
31.05.2020
2018
13.05.2019
2017
08.05.2018
2015
10.06.2017
Afkastningsgrad -1,3 %-12,2 %17,9 %Na.Na.-0,2 %2,2 %5,0 %
Dækningsgrad Na.Na.Na.Na.Na.Na.78,4 %96,1 %
Resultatgrad Na.Na.Na.Na.Na.Na.11,0 %44,1 %
Varelagerets omsætningshastighed Na.Na.Na.Na.Na.Na.0,0 Na.
Egenkapitals-forretning -26,1 %-73,0 %43,1 %26,6 %-38,4 %-12,3 %12,3 %96,1 %
Payout-ratio Na.-17,5 %Na.Na.Na.Na.Na.Na.
Gældsdæknings-nøgletal Na.Na.1.986,4 %Na.Na.-5.669,5 %143,4 %298,5 %
Soliditestgrad 10,6 %14,4 %30,7 %0,3 %0,4 %1,1 %2,9 %2,7 %
Likviditetsgrad 148,6 %168,5 %7,6 %13,5 %12,7 %27,8 %180,0 %1,8 %
Resultat
10.07.2024
Gæld
10.07.2024
Årsrapport
10.07.2024
Nyeste:01.04.2023- 31.03.2024(offentliggjort: 10.07.2024)
Information om virksomhedens regnskabsklasse:This annual report has been presented in accordance with the provisions of the Danish Financial Statements Act governing reporting class B enterprises with addition of a few provisions for reporting class C. The accounting policies applied to these financial statements are consistent with those applied last year.
Oplysning om pantsætninger og sikkerhedsstillelser:8 Assets charged and collateralMortgage debt is secured by way of mortgage on properties. The recognised value of the properties amounts to a total of DKK 784,605 thousand.
Beretning
10.07.2024
Dato for ledelsens godkendelse af årsrapporten:2024-07-05
Beskrivelse af usikkerhed ved indregning eller måling:Uncertainty relating to recognition and measurementThere is significant uncertainty associated with determining the yield. An increase in yield with 0. 25% will reduce the total fair value by DKK 41. 3 million. A decrease of the yield with 0. 25% will increase the total fair value by DKK 46. 2 million. The fair value adjustment for the year amounts to a loss of DKK 40. 8 million which relates to change in yield used
Statement by Management on the annual report
Identifikation af den godkendte årsrapport:The Executive Board has today considered and approved the annual report of Vivada Properties DK VI ApS for the financial year 01. 04. 2023 - 31. 03. 2024.
Management's review
Beskrivelse af virksomhedens væsentligste aktiviteter:Primary activitiesThe activities of the company are to carry on, directly and indirectly, the acquisition and sale of real estate, the administration and management of real estate and other related activities. The annual result amounts to a loss of DKK 22. 7 milion, which is not considered satisfactory. The reporting period for the comparison figures represents a period af 15 months. Management is in the process of refinancing the loans on the property and therefore loans are expected to be financed on long term basis. If needed the group will support in obtaining a long term financing.