Emmerlev Klev Strandhotel 2015 ApS
CVR number: 37136891
Byvej 5, Ballum 6261 Bredebro
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 109.08 | 109.33 | 109.30 | 34.35 | 109.37 |
| Total depreciation | -24.00 | -24.00 | -24.00 | -4.73 | -4.73 |
| EBIT | 85.08 | 85.33 | 85.30 | 29.63 | 104.64 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -37.25 | -35.21 | -33.07 | -33.54 | -31.34 |
| Pre-tax profit | 47.83 | 50.12 | 52.23 | -3.91 | 73.32 |
| Income taxes | -15.58 | -16.50 | -16.98 | -0.66 | -17.18 |
| Net earnings | 32.25 | 33.62 | 35.24 | -4.57 | 56.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 455.98 | 1 431.98 | 1 407.98 | 1 403.25 | 1 398.53 |
| Tangible assets total | 1 455.98 | 1 431.98 | 1 407.98 | 1 403.25 | 1 398.53 |
| Other receivables | 0.00 | 0.00 | |||
| Investments total | 0.00 | 0.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 0.99 | 4.33 | 0.99 | ||
| Short term receivables total | 0.99 | 4.33 | 0.99 | ||
| Balance sheet total (assets) | 1 455.98 | 1 431.98 | 1 408.97 | 1 407.59 | 1 399.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -76.25 | -44.00 | -10.38 | 24.86 | 20.29 |
| Profit of the financial year | 32.25 | 33.62 | 35.24 | -4.57 | 56.14 |
| Shareholders equity total | 6.00 | 39.62 | 74.86 | 70.29 | 126.43 |
| Provisions | 0.00 | ||||
| Non-current loans from credit institutions | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Non-current liabilities total | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Current trade creditors | 12.50 | 12.50 | 12.50 | 12.50 | 12.50 |
| Current owed to participating | 921.91 | 846.84 | 788.17 | 823.12 | 750.20 |
| Short-term deferred tax liabilities | 15.58 | 33.02 | 14.98 | 9.18 | |
| Other non-interest bearing current liabilities | 18.45 | 1.68 | 1.21 | ||
| Current liabilities total | 949.98 | 892.36 | 834.11 | 837.30 | 773.09 |
| Balance sheet total (liabilities) | 1 455.98 | 1 431.98 | 1 408.97 | 1 407.59 | 1 399.52 |
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.