Den Fuldkomne Fisker & Camping ApS — Credit Rating and Financial Key Figures
CVR number: 42442674
Byskovvej 42, Onsevig 4913 Horslunde
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 497.41 | 1 580.74 | 1 673.66 |
Employee benefit expenses | - 990.19 | -1 160.67 | -1 163.12 |
Total depreciation | -76.79 | -84.79 | -84.79 |
EBIT | 430.43 | 335.29 | 425.75 |
Other financial expenses | -41.19 | -31.74 | -23.68 |
Pre-tax profit | 389.25 | 303.55 | 402.07 |
Income taxes | -86.48 | -81.06 | -79.60 |
Net earnings | 302.77 | 222.49 | 322.47 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 1 623.40 | 1 614.76 | 1 606.12 |
Buildings | 109.94 | 105.68 | 101.41 |
Machinery and equipment | 255.52 | 225.55 | 153.67 |
Tangible assets total | 1 988.86 | 1 945.98 | 1 861.20 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 7.00 | 7.00 | 7.00 |
Inventories total | 7.00 | 7.00 | 7.00 |
Current amounts owed by group member comp. | 9.38 | 60.14 | |
Short term receivables total | 9.38 | 60.14 | |
Cash and bank deposits | 467.76 | 395.59 | 768.49 |
Cash and cash equivalents | 467.76 | 395.59 | 768.49 |
Balance sheet total (assets) | 2 463.63 | 2 357.95 | 2 696.82 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 302.77 | 222.49 | 322.47 |
Retained earnings | 714.19 | 794.47 | 694.49 |
Profit of the financial year | 302.77 | 222.49 | 322.47 |
Shareholders equity total | 1 359.73 | 1 279.45 | 1 379.43 |
Provisions | 263.88 | 257.59 | 233.92 |
Non-current loans from credit institutions | 564.42 | 532.97 | 500.72 |
Non-current liabilities total | 564.42 | 532.97 | 500.72 |
Current loans from credit institutions | 30.21 | 30.98 | 31.76 |
Current trade creditors | 25.00 | 25.00 | 25.00 |
Short-term deferred tax liabilities | 101.33 | 87.34 | 103.27 |
Other non-interest bearing current liabilities | 119.06 | 144.62 | 422.72 |
Current liabilities total | 275.60 | 287.94 | 582.75 |
Balance sheet total (liabilities) | 2 463.63 | 2 357.95 | 2 696.82 |
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.