Radisson Royal Hotel Copenhagen ApS
CVR number: 35255095
Hammerichsgade 1, 1611 København V
corporate.accounting@radissonhotels.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 64 009.00 | 38 217.00 | 34 574.00 | 45 102.00 | 43 642.00 |
| Employee benefit expenses | -43 587.00 | -22 151.00 | -18 464.00 | -29 244.00 | -28 674.00 |
| Total depreciation | -15 254.00 | -15 287.00 | -14 858.00 | -14 098.00 | -13 426.00 |
| EBIT | 5 168.00 | 779.00 | 1 252.00 | 1 760.00 | 1 542.00 |
| Other financial income | 78.00 | ||||
| Other financial expenses | - 534.00 | - 485.00 | - 638.00 | - 359.00 | -19.00 |
| Pre-tax profit | 4 634.00 | 294.00 | 614.00 | 1 401.00 | 1 601.00 |
| Income taxes | -1 083.00 | - 100.00 | - 158.00 | - 370.00 | - 440.00 |
| Net earnings | 3 551.00 | 194.00 | 456.00 | 1 031.00 | 1 161.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 56 113.00 | 49 919.00 | 43 191.00 | 38 659.00 | 31 678.00 |
| Machinery and equipment | 30 809.00 | 23 323.00 | 16 376.00 | 9 942.00 | 6 472.00 |
| Advance payments and construction in progress | 1 052.00 | 526.00 | 1 724.00 | 2 212.00 | 5 910.00 |
| Tangible assets total | 87 974.00 | 73 768.00 | 61 291.00 | 50 813.00 | 44 060.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 922.00 | 723.00 | 901.00 | 970.00 | 1 257.00 |
| Inventories total | 922.00 | 723.00 | 901.00 | 970.00 | 1 257.00 |
| Current trade debtors | 3 710.00 | 1 446.00 | 3 023.00 | 4 471.00 | 6 327.00 |
| Current amounts owed by group member comp. | 127.00 | 25 733.00 | 17 762.00 | 5 983.00 | 7 853.00 |
| Prepayments and accrued income | 1 432.00 | 707.00 | 565.00 | 109.00 | 218.00 |
| Current other receivables | 14.00 | 11 834.00 | 1 702.00 | 226.00 | 546.00 |
| Current deferred tax assets | 14.00 | ||||
| Short term receivables total | 5 283.00 | 39 720.00 | 23 052.00 | 10 789.00 | 14 958.00 |
| Cash and bank deposits | 106.00 | 716.00 | 7.00 | 85.00 | 12.00 |
| Cash and cash equivalents | 106.00 | 716.00 | 7.00 | 85.00 | 12.00 |
| Balance sheet total (assets) | 94 285.00 | 114 927.00 | 85 251.00 | 62 657.00 | 60 287.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 26 362.00 | 29 913.00 | 30 107.00 | 30 563.00 | 31 594.00 |
| Profit of the financial year | 3 551.00 | 194.00 | 456.00 | 1 031.00 | 1 161.00 |
| Shareholders equity total | 30 413.00 | 30 607.00 | 31 063.00 | 32 094.00 | 33 255.00 |
| Provisions | 4 538.00 | 3 519.00 | 257.00 | 138.00 | 180.00 |
| Non-current deferred tax liabilities | 427.00 | ||||
| Non-current liabilities total | 427.00 | ||||
| Current trade creditors | 2 884.00 | 6 911.00 | 3 183.00 | 4 589.00 | 7 456.00 |
| Current owed to group member | 43 218.00 | 65 496.00 | 39 591.00 | 2 049.00 | 4 323.00 |
| Short-term deferred tax liabilities | 1 877.00 | 1 113.00 | 3 423.00 | 489.00 | |
| Other non-interest bearing current liabilities | 10 632.00 | 6 240.00 | 7 734.00 | 21 333.00 | 13 463.00 |
| Accruals and deferred income | 296.00 | 1 041.00 | 1 965.00 | 1 610.00 | |
| Current liabilities total | 58 907.00 | 80 801.00 | 53 931.00 | 30 425.00 | 26 852.00 |
| Balance sheet total (liabilities) | 94 285.00 | 114 927.00 | 85 251.00 | 62 657.00 | 60 287.00 |
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.