NORGANI HOTEL COSMOPOLE ApS — Credit Rating and Financial Key Figures
CVR number: 25060407
Helgolandsgade 3, 1653 København V
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 21 753.00 | 15 403.00 | 16 501.00 | 17 971.00 | 19 127.00 |
| Employee benefit expenses | - 857.00 | - 338.00 | -77.00 | ||
| Total depreciation | -4 027.00 | -4 061.00 | -3 938.00 | -3 956.00 | -3 962.00 |
| EBIT | 16 869.00 | 11 004.00 | 12 486.00 | 14 015.00 | 15 165.00 |
| Other financial income | 40.00 | 2.00 | 139.00 | 1 705.00 | |
| Other financial expenses | - 913.00 | -1.00 | -2.00 | -10.00 | -1.00 |
| Pre-tax profit | 15 956.00 | 11 043.00 | 12 486.00 | 14 144.00 | 16 869.00 |
| Income taxes | -3 558.00 | -2 430.00 | -2 747.00 | -3 166.00 | -3 711.00 |
| Net earnings | 12 398.00 | 8 613.00 | 9 739.00 | 10 978.00 | 13 158.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 153 831.00 | 152 234.00 | 148 966.00 | 146 259.00 | 142 967.00 |
| Machinery and equipment | 3 966.00 | 3 296.00 | 2 626.00 | 1 955.00 | 1 285.00 |
| Advance payments and construction in progress | 96.00 | 480.00 | |||
| Tangible assets total | 157 893.00 | 155 530.00 | 151 592.00 | 148 214.00 | 144 732.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 150.00 | 272.00 | 179.00 | 294.00 | 394.00 |
| Current amounts owed by group member comp. | 44 717.00 | 65 540.00 | |||
| Prepayments and accrued income | 100.00 | 14.00 | 191.00 | 156.00 | |
| Short term receivables total | 250.00 | 272.00 | 193.00 | 45 202.00 | 66 090.00 |
| Cash and bank deposits | 1 252.00 | 16 557.00 | 29 416.00 | ||
| Cash and cash equivalents | 1 252.00 | 16 557.00 | 29 416.00 | ||
| Balance sheet total (assets) | 159 395.00 | 172 359.00 | 181 201.00 | 193 416.00 | 210 822.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
| Retained earnings | 112 876.00 | 125 274.00 | 133 887.00 | 143 626.00 | 154 604.00 |
| Profit of the financial year | 12 398.00 | 8 613.00 | 9 739.00 | 10 978.00 | 13 158.00 |
| Shareholders equity total | 135 274.00 | 143 887.00 | 153 626.00 | 164 604.00 | 177 762.00 |
| Provisions | 20 570.00 | 21 558.00 | 22 146.00 | 22 832.00 | 23 372.00 |
| Non-current liabilities total | |||||
| Advances received | 1 767.00 | 1 641.00 | |||
| Current trade creditors | 284.00 | 292.00 | 2 389.00 | 4 933.00 | |
| Short-term deferred tax liabilities | 1 802.00 | 1 442.00 | 2 159.00 | 2 427.00 | 3 172.00 |
| Other non-interest bearing current liabilities | 1 465.00 | 3 705.00 | 1 337.00 | 1 164.00 | 1 583.00 |
| Current liabilities total | 3 551.00 | 6 914.00 | 5 429.00 | 5 980.00 | 9 688.00 |
| Balance sheet total (liabilities) | 159 395.00 | 172 359.00 | 181 201.00 | 193 416.00 | 210 822.00 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.