X-YACHTS A/S — Credit Rating and Financial Key Figures
CVR number: 24260615
Fjordagervej 21, 6100 Haderslev
tel: 74530397
Income statement (mDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 281.46 | 308.60 | 213.61 |
| Costs of manufacturing | - 247.40 | - 282.18 | - 228.42 |
| Gross profit | 35.06 | 27.22 | -14.26 |
| Costs of management | -12.75 | -12.28 | -13.09 |
| Costs of distribution | -10.26 | -10.55 | -13.12 |
| EBIT | 12.05 | 4.39 | -40.46 |
| Other financial income | 0.06 | 0.11 | 2.72 |
| Other financial expenses | -1.60 | -3.61 | -7.38 |
| Pre-tax profit | 10.51 | 0.88 | -45.12 |
| Income taxes | -1.00 | -0.63 | 3.52 |
| Net earnings | 9.51 | 0.25 | -41.60 |
Assets (mDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Development expenditure | 25.40 | 25.90 | 21.51 |
| Intangible assets total | 25.40 | 25.90 | 21.51 |
| Land and waters | 77.34 | 99.81 | 99.88 |
| Buildings | 18.73 | 17.80 | 19.39 |
| Machinery and equipment | 2.13 | 4.33 | 8.62 |
| Tangible assets total | 98.21 | 121.94 | 127.90 |
| Investments total | |||
| Long term receivables total | |||
| Semifinished products | 15.57 | 7.96 | 7.44 |
| Raw materials and consumables | 45.96 | 64.07 | 67.20 |
| Finished products/goods | 5.73 | 3.85 | 4.99 |
| Inventories total | 67.26 | 75.87 | 79.63 |
| Current trade debtors | 3.21 | 8.34 | 5.66 |
| Prepayments and accrued income | 4.61 | 3.63 | 2.94 |
| Current other receivables | 36.02 | 36.01 | 27.24 |
| Current deferred tax assets | 5.84 | 5.22 | 7.91 |
| Short term receivables total | 49.68 | 53.20 | 43.75 |
| Cash and bank deposits | 9.13 | 5.10 | 2.38 |
| Cash and cash equivalents | 9.13 | 5.10 | 2.38 |
| Balance sheet total (assets) | 249.68 | 282.00 | 275.16 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 5.20 | 5.20 | 5.20 |
| Asset revaluation reserve | 4.20 | 4.06 | 3.92 |
| Other reserves | 19.05 | 19.22 | 16.71 |
| Retained earnings | 28.36 | 37.64 | 91.46 |
| Profit of the financial year | 9.51 | 0.25 | -41.60 |
| Shareholders equity total | 66.33 | 66.37 | 75.69 |
| Provisions | 8.17 | 6.34 | 4.33 |
| Non-current loans from credit institutions | 4.54 | 1.06 | 0.92 |
| Non-current liabilities total | 4.54 | 1.06 | 0.92 |
| Current loans from credit institutions | 7.46 | 25.41 | 34.13 |
| Advances received | 30.55 | 12.94 | 19.97 |
| Current trade creditors | 29.95 | 17.10 | 12.79 |
| Current owed to group member | 60.40 | 129.70 | 101.32 |
| Other non-interest bearing current liabilities | 13.96 | 11.72 | 11.62 |
| Accruals and deferred income | 28.31 | 11.36 | 14.39 |
| Current liabilities total | 170.64 | 208.22 | 194.22 |
| Balance sheet total (liabilities) | 249.68 | 282.00 | 275.16 |
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.