Kallehavegaard Badehotel A/S
CVR number: 11546390
Søndergade 80, 9480 Løkken
info@kallehavegaard.dk
tel: 20662888
kallehavegaard.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 218.65 | 336.13 | 694.30 | 873.05 | 948.10 |
| Employee benefit expenses | - 304.93 | - 668.20 | - 763.12 | - 605.59 | -1 022.90 |
| Total depreciation | -40.82 | -45.17 | - 108.63 | - 162.34 | - 158.40 |
| EBIT | - 127.10 | - 377.24 | - 177.45 | 105.12 | - 233.20 |
| Other financial income | 80.40 | 17.22 | 38.10 | 20.40 | 25.93 |
| Other financial expenses | -24.36 | -4.83 | -11.83 | -13.86 | -14.82 |
| Pre-tax profit | -71.06 | - 364.85 | - 151.17 | 111.66 | - 222.10 |
| Net earnings | -71.06 | - 364.85 | - 151.17 | 111.66 | - 222.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 3.00 | 379.53 | 513.76 | 457.98 | 380.13 |
| Tangible assets total | 3.00 | 379.53 | 513.76 | 457.98 | 380.13 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 50.00 | 60.50 | 42.10 | 15.40 | 18.60 |
| Inventories total | 50.00 | 60.50 | 42.10 | 15.40 | 18.60 |
| Current trade debtors | 87.66 | 31.34 | 8.15 | 20.40 | |
| Prepayments and accrued income | 6.70 | 7.80 | 27.30 | 8.40 | |
| Current other receivables | 298.22 | 2 062.39 | 1 947.07 | 2 146.99 | 2 618.84 |
| Current deferred tax assets | 12.00 | ||||
| Short term receivables total | 397.88 | 2 100.42 | 1 954.87 | 2 182.44 | 2 647.64 |
| Cash and bank deposits | 2 588.34 | 151.25 | 68.60 | ||
| Cash and cash equivalents | 2 588.34 | 151.25 | 68.60 | ||
| Balance sheet total (assets) | 3 039.22 | 2 691.71 | 2 579.32 | 2 655.83 | 3 046.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 1 852.95 | 1 781.89 | 1 417.05 | 1 265.87 | 1 377.54 |
| Profit of the financial year | -71.06 | - 364.85 | - 151.17 | 111.66 | - 222.10 |
| Shareholders equity total | 2 281.89 | 1 917.05 | 1 765.87 | 1 877.54 | 1 655.44 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 17.53 | 470.61 | |||
| Current trade creditors | 12.83 | ||||
| Current owed to participating | 50.00 | ||||
| Current owed to group member | 485.39 | 485.22 | 488.07 | 487.97 | 487.55 |
| Other non-interest bearing current liabilities | 271.93 | 289.44 | 325.38 | 259.96 | 382.77 |
| Current liabilities total | 757.32 | 774.66 | 813.45 | 778.29 | 1 390.93 |
| Balance sheet total (liabilities) | 3 039.22 | 2 691.71 | 2 579.32 | 2 655.83 | 3 046.37 |
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.