Copied
 
 
2022, DKK
16.10.2023
Bruttoresultat
Na.
Primær drift

-164''

Årets resultat

-88.507'

Aktiver

1.575''

Kortfristede aktiver

177''

Egenkapital

1.374''

Afkastningsgrad

-10 %

Soliditetsgrad

87 %

Likviditetsgrad

318 %

Resultat
16.10.2023
Årsrapport
2022
16.10.2023
2021
20.01.2023
2020
30.09.2021
2019
28.09.2020
2018
06.09.2019
2017
13.08.2018
2016
25.09.2017
2015
27.09.2016
Nettoomsætning68.606.79171.315.18570.778.01470.931.91364.651.45668.977.38071.271.27772.136.100
Resultat af primær drift-164.368.819261.170.02261.466.000100.067.00097.637.52152.292.33556.819.74328.954.000
Indtægter af kapitalandele (tilknyttede og associerede) 00000000
Finansielle indtægter70.962.19811.147.05024.175.1711.781.5123.173.3731.786.9115.161.3152.087.277
Finansieringsomkostninger-20.055.847-28.020.112-3.021.968-12.601.353-2.296.123-4.564.088-5.384.921-9.065.398
Andre finansielle omkostninger00000000
Resultat før skat-113.462.468244.296.960235.152.03967.211.451102.529.68653.981.96560.229.62790.585.184
Resultat-88.507.311190.551.744183.482.40152.424.95380.814.35843.188.30348.078.87573.563.399
Forslag til udbytte00000000
Aktiver
16.10.2023
Årsrapport
2022
16.10.2023
2021
20.01.2023
2020
30.09.2021
2019
28.09.2020
2018
06.09.2019
2017
13.08.2018
2016
25.09.2017
2015
27.09.2016
Kortfristede varebeholdninger00000000
Kortfristede tilgodehavender fra salg og tjenesteydelser 3.765.8576.298.3113.915.9393.317.9422.883.5543.217.4657.767.7889.903.023
Likvider140.023.66729.877.93077.079.568109.209.95127.706.71946.169.05411.273.90450.200.703
Kortfristede aktiver176.829.732296.854.027332.988.737305.060.927194.642.229163.596.55791.874.674145.391.226
Immaterielle aktiver og goodwill00000000
Finansielle anlægsaktiver000084.984.84080.969.92576.522.41672.932.155
Materielle aktiver1.398.669.2961.718.861.9231.513.826.684891.304.406854.889.234884.510.716986.462.8621.006.796.200
Langfristede aktiver1.398.669.2961.718.861.9231.513.826.684891.304.406939.874.074965.480.6411.062.985.2781.079.728.355
Aktiver1.575.499.0282.015.715.9501.846.815.4211.196.365.3331.134.516.3031.129.077.1981.154.859.9521.225.119.581
Aktiver
16.10.2023
Passiver
16.10.2023
Årsrapport
2022
16.10.2023
2021
20.01.2023
2020
30.09.2021
2019
28.09.2020
2018
06.09.2019
2017
13.08.2018
2016
25.09.2017
2015
27.09.2016
Forslag til udbytte00000000
Egenkapital1.373.640.4601.462.147.7711.461.596.026916.521.852864.096.896783.282.537740.094.235692.015.360
Hensatte forpligtelser144.794.712204.402.091158.526.27719.718.21826.598.69530.250.41032.121.42331.679.082
Langfristet gæld til banker00000000
Anden langfristet gæld1.460.1143.033.3826.763.02410.564.1866.991.9499.276.22711.560.50513.844.788
Leverandører af varer og tjenesteydelser1.301.766953.2021.794.0561.927.786946.8731.079.209649.182850.412
Kortfristede forpligtelser55.603.742346.132.70637.632.09452.313.41348.736.99632.848.18432.656.05545.261.962
Gældsforpligtelser57.063.856349.166.088226.693.118260.125.263243.820.712315.544.251382.644.294501.425.139
Forpligtelser57.063.856349.166.088226.693.118260.125.263243.820.712315.544.251382.644.294501.425.139
Passiver1.575.499.0282.015.715.9501.846.815.4211.196.365.3331.134.516.3031.129.077.1981.154.859.9521.225.119.581
Passiver
16.10.2023
Nøgletal
16.10.2023
Årsrapport
2022
16.10.2023
2021
20.01.2023
2020
30.09.2021
2019
28.09.2020
2018
06.09.2019
2017
13.08.2018
2016
25.09.2017
2015
27.09.2016
Afkastningsgrad -10,4 %13,0 %3,3 %8,4 %8,6 %4,6 %4,9 %2,4 %
Dækningsgrad
Resultatgrad -129,0 %267,2 %259,2 %73,9 %125,0 %62,6 %67,5 %102,0 %
Varelagerets omsætningshastighed Na.Na.Na.Na.Na.Na.Na.Na.
Egenkapitals-forretning -6,4 %13,0 %12,6 %5,7 %9,4 %5,5 %6,5 %10,6 %
Payout-ratio Na.Na.Na.Na.Na.Na.Na.Na.
Gældsdæknings-nøgletal -819,6 %932,1 %2.034,0 %794,1 %4.252,3 %1.145,7 %1.055,2 %319,4 %
Soliditestgrad 87,2 %72,5 %79,1 %76,6 %76,2 %69,4 %64,1 %56,5 %
Likviditetsgrad 318,0 %85,8 %884,9 %583,1 %399,4 %498,0 %281,3 %321,2 %
Resultat
16.10.2023
Gæld
16.10.2023
Årsrapport
16.10.2023
Nyeste:01.05.2022- 30.04.2023(offentliggjort: 16.10.2023)
Information om virksomhedens regnskabsklasse:The annual report is presented in accordance with the provisions of the Danish Financial Statements Act (Årsregnskabsloven) for medium-sized enterprises in reporting class C.
Beretning
16.10.2023
Dato for ledelsens godkendelse af årsrapporten:2023-09-29
Beskrivelse af usikkerhed ved indregning eller måling:Uncertainty concerning recognition and measurement In the financial statements for the financial year 01. 05. 22 - 30. 04. 23, it is important to note the following uncertainty with regard to recognition and measurement, as it has had a significant influence on the assets and liabilities recognised in the financial statements: Investment property is measured at fair value. On determination of fair value i. e. book value of investment properties yields between 2. 7 % and 4. 2 % are applied. Changes in the yields applied have a significant impact on the measurement of the investment properties. An increase in the yield will lead to a decreased market value. Development in markets can lead to altered requirements for rate of return. An increase in the yield of 1 percentage point will lead to a reduction of the fair value of the investment property of DKK 298m and a reduction of the equity from presently DKK 1,374m to DKK 1,142m. A decrease in the yield of 1 percentage point will lead to an increase in the fair value of the investment property of DKK 534m and an increase in the equity from presently DKK 1,374m to DKK 1,791m.
Statement by Management on the annual report
Identifikation af den godkendte årsrapport:We have on this day presented the annual report for the financial year 01. 05. 22 - 30. 04. 23 for Ejendomsselskabet af 1/11 1979 ApS.
Management's review
Beskrivelse af virksomhedens væsentligste aktiviteter:Primary activities The company's activities comprise management of own investment property.
Vi bruger cookies til at øge oplevelsen og målrette vores markedsføring.
Ved at klikke OK tillader du brug af cookies. Læs mere her.
OK