Madeskov Camping ApS — Credit Rating and Financial Key Figures
CVR number: 37607975
Madeskov 9, 6400 Sønderborg
jvnnilsson@gmail.com
tel: 50401888
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 113.50 | -16.13 | -11.02 | 62.69 | - 257.27 |
| Employee benefit expenses | -15.24 | -7.73 | -16.08 | -9.06 | -8.75 |
| Total depreciation | - 241.82 | - 285.25 | - 285.29 | - 278.41 | - 263.87 |
| EBIT | - 370.56 | - 309.11 | - 312.39 | - 224.78 | - 529.88 |
| Other financial expenses | -85.79 | -3.80 | -8.59 | -5.12 | -51.70 |
| Pre-tax profit | - 456.35 | - 312.91 | - 320.98 | - 229.90 | - 581.58 |
| Income taxes | - 376.75 | ||||
| Net earnings | - 456.35 | - 312.91 | - 320.98 | - 229.90 | - 958.33 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 150.00 | 107.14 | 64.29 | 21.43 | |
| Intangible assets total | 150.00 | 107.14 | 64.29 | 21.43 | |
| Land and waters | 4 529.38 | 4 332.57 | 4 135.71 | 3 938.85 | |
| Machinery and equipment | 129.79 | 84.27 | 38.69 | ||
| Tangible assets total | 4 659.17 | 4 416.83 | 4 174.39 | 3 938.85 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 3.60 | ||||
| Inventories total | 3.60 | ||||
| Current other receivables | 21.33 | 42.87 | 25.33 | 35.16 | 3 892.92 |
| Current deferred tax assets | 376.75 | 376.75 | 376.75 | 376.75 | |
| Short term receivables total | 398.08 | 419.62 | 402.08 | 411.91 | 3 892.92 |
| Cash and bank deposits | 19.63 | 40.94 | 0.47 | 18.89 | 35.66 |
| Cash and cash equivalents | 19.63 | 40.94 | 0.47 | 18.89 | 35.66 |
| Balance sheet total (assets) | 5 230.48 | 4 984.54 | 4 641.23 | 4 391.07 | 3 928.57 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 1 280.47 | 824.17 | 511.26 | 190.28 | -46.51 |
| Profit of the financial year | - 456.35 | - 312.91 | - 320.98 | - 229.90 | - 958.33 |
| Shareholders equity total | 874.12 | 561.26 | 240.28 | 10.38 | - 954.83 |
| Non-current liabilities total | |||||
| Current trade creditors | 18.13 | 18.13 | 18.13 | 27.19 | 563.06 |
| Current owed to participating | 4 338.24 | 4 405.15 | 4 382.83 | 4 353.50 | 4 320.34 |
| Current liabilities total | 4 356.36 | 4 423.27 | 4 400.95 | 4 380.69 | 4 883.40 |
| Balance sheet total (liabilities) | 5 230.48 | 4 984.54 | 4 641.23 | 4 391.07 | 3 928.57 |
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.