CMRF Goose PropCo II A/SActive
Key figures
Key ratios
2025Balance sheet structure
Dividends
proposedNo dividend was proposed for the financial year.
Proposed dividend for the financial year from the annual report's profit allocation (normally paid the following year after the annual general meeting).
Corporate tax
income year 2019The company is jointly taxed. Tax is assessed collectively at the administration company CMNRE II PropCo II ApS.
Source: the Danish Tax Agency's public company tax lists. Calculated tax for the income year; may be lower than 22% of income, e.g. when tax is paid abroad. sktst.dk
Financial statements2017–2025
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet — assets | |||||||||
| Cash and cash equivalents | 619.622 | 132.772 | 1.026.411 | 751.523 | 0 | 375.104 | 6.555.002 | 407.420 | 782.098 |
| Total current assets | 1.271.464 | 871.485 | 1.264.937 | 5.759.105 | 5.714.869 | 1.669.118 | 7.841.276 | 1.699.043 | 2.019.209 |
| Total non-current assets | 125.625.000 | 147.000.000 | 187.300.000 | 177.700.000 | 205.700.000 | 221.900.000 | 188.100.000 | 185.102.000 | 197.500.000 |
| Total assets | 126.896.464 | 147.871.485 | 188.564.937 | 183.459.105 | 211.414.869 | 223.569.118 | 195.941.276 | 186.801.043 | 199.519.209 |
| Balance sheet — liabilities and equity | |||||||||
| Current liabilities | 6.215.101 | 54.181.144 | 844.649 | 5.689.855 | 9.758.072 | 17.191.893 | 16.768.705 | 11.745.689 | 16.894.865 |
| Non-current liabilities | 79.483.832 | 30.986.144 | 10.176.564 | 9.960.368 | 10.382.049 | 10.639.755 | 10.649.460 | 78.375.521 | 73.804.707 |
| Total liabilities | 85.698.933 | 85.167.288 | 11.021.213 | 15.650.223 | 20.140.121 | 27.831.648 | 27.418.165 | 90.121.210 | 90.699.572 |
| Share capital | 500.000 | 500.000 | 501.000 | 501.000 | 501.000 | 501.000 | 501.000 | 501.000 | 501.000 |
| Retained earnings of previous periods | 23.660.656 | 40.268.512 | 74.899.273 | 66.607.913 | 86.087.984 | 90.016.412 | 0 | -402.835 | 9.517.399 |
| Profit for the year | 317.918 | 16.607.856 | 34.630.761 | -8.291.360 | 19.480.071 | 3.928.428 | -19.637.764 | -1.202.835 | 9.920.234 |
| Total equity | 24.160.656 | 40.768.512 | 146.884.671 | 138.593.311 | 158.073.382 | 162.001.810 | 142.364.046 | 71.582.563 | 81.502.797 |
| Income statement | |||||||||
| Gross profit | 3.585.785 | 2.700.806 | 1.559.213 | 451.428 | 5.660.821 | 3.210.188 | 1.469.895 | 5.437.852 | 5.297.964 |
| Operating profit | 3.285.201 | 24.049.622 | 45.172.985 | -9.120.396 | 25.450.966 | 5.490.087 | -24.748.108 | 585.040 | 15.136.433 |
| Profit before income tax | 417.637 | 21.292.310 | 43.330.030 | -9.561.566 | 24.997.596 | 5.036.447 | -25.176.623 | -1.576.869 | 12.718.249 |
| Profit for the reporting year | 317.918 | 16.607.856 | 34.630.761 | -8.291.360 | 19.480.071 | 3.928.428 | -19.637.764 | -1.202.835 | 9.920.234 |
| Labour costs | 293.814 | 292.500 | 8.333 | 0 | — | — | — | — | — |
| Depreciation of non-current assets | — | — | — | — | — | — | — | — | — |
| Other indicators | |||||||||
| Employees | 1 | 1 | 1 | — | — | — | — | 0 | 0 |
| Dividends | — | — | — | — | — | — | 70.378.648 | 0 | 0 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.
About the company
Annual report 2025The Company' purpose is to invest in real estate and other related services.
The income statement for 2025 shows a profit of DKK 9,920,234 against a loss of DKK 1,202,835 last year, and the balance sheet at 31 December 2025 shows equity of DKK 81,502,797. Management considers the Company's financial performance in the year satisfactory.
Excerpt from the management's review in the latest annual report.