CPH STUDIO HOTEL ApS — Credit Rating and Financial Key Figures
CVR number: 34208980
Nymøllevej 6, 3540 Lynge
larn@widex.com
tel: 44355806
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 10 454.26 | 10 715.49 | 10 978.83 | 11 909.70 | 12 540.01 |
Reduction in value of non-current assets | -8 856.92 | -4 000.00 | 27 000.00 | 2 000.00 | 8 000.00 |
EBIT | 1 597.35 | 6 715.49 | 37 978.82 | 13 909.70 | 20 540.01 |
Other financial income | 0.44 | 229.40 | 681.51 | 779.49 | 906.95 |
Other financial expenses | -2 141.99 | -2 044.30 | -2 517.01 | -4 625.46 | -5 627.07 |
Net income from associates (fin.) | -1 027.70 | -1 068.48 | 1 024.54 | 945.35 | 530.75 |
Pre-tax profit | -1 571.89 | 3 832.11 | 37 167.87 | 11 009.08 | 16 350.64 |
Income taxes | 119.18 | -1 078.13 | -7 951.53 | -2 214.01 | -3 480.36 |
Net earnings | -1 452.72 | 2 753.98 | 29 216.34 | 8 795.07 | 12 870.28 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 166 000.00 | 162 000.00 | 189 000.00 | 191 000.00 | 199 000.00 |
Tangible assets total | 166 000.00 | 162 000.00 | 189 000.00 | 191 000.00 | 199 000.00 |
Holdings in group member companies | 6 313.77 | 5 245.29 | 6 269.83 | 7 215.18 | 7 745.94 |
Investments total | 6 313.77 | 5 245.29 | 6 269.83 | 7 215.18 | 7 745.94 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 215.30 | ||||
Current amounts owed by group member comp. | 983.92 | 20 467.64 | 18 934.43 | 12 779.49 | 12 229.13 |
Prepayments and accrued income | 138.37 | 290.86 | 290.86 | 290.86 | 339.16 |
Short term receivables total | 1 122.28 | 20 758.51 | 19 440.59 | 13 070.35 | 12 568.29 |
Cash and bank deposits | 54.47 | 23.80 | 1 795.90 | 8 196.09 | 194.45 |
Cash and cash equivalents | 54.47 | 23.80 | 1 795.90 | 8 196.09 | 194.45 |
Balance sheet total (assets) | 173 490.52 | 188 027.59 | 216 506.32 | 219 481.62 | 219 508.68 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
Shares repurchased | 2 000.00 | 6 000.00 | 6 000.00 | 6 000.00 | |
Retained earnings | 17 799.69 | 14 346.98 | 11 100.96 | 34 317.30 | 37 112.36 |
Profit of the financial year | -1 452.72 | 2 753.98 | 29 216.34 | 8 795.07 | 12 870.28 |
Shareholders equity total | 18 346.98 | 21 100.96 | 48 317.30 | 51 112.36 | 57 982.64 |
Provisions | 8 506.37 | 8 665.32 | 15 643.30 | 17 120.20 | 19 917.35 |
Non-current loans from credit institutions | 82 359.50 | 77 278.99 | 72 741.18 | 67 609.73 | 62 848.36 |
Non-current other liabilities | 5 724.16 | 6 144.40 | 6 362.46 | 6 867.70 | 7 066.97 |
Non-current liabilities total | 88 083.66 | 83 423.40 | 79 103.64 | 74 477.43 | 69 915.34 |
Current loans from credit institutions | 5 158.37 | 5 174.75 | 4 758.35 | 5 227.14 | 5 242.73 |
Current trade creditors | 23.32 | ||||
Current owed to group member | 50 239.58 | 65 615.85 | 65 989.71 | 68 947.37 | 64 047.31 |
Short-term deferred tax liabilities | 2 332.09 | 3 251.27 | 1 892.73 | 1 710.65 | 1 420.32 |
Other non-interest bearing current liabilities | 800.14 | 796.05 | 801.30 | 886.46 | 982.99 |
Current liabilities total | 58 553.51 | 74 837.92 | 73 442.09 | 76 771.63 | 71 693.35 |
Balance sheet total (liabilities) | 173 490.52 | 188 027.59 | 216 506.32 | 219 481.62 | 219 508.68 |
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.