LIMPOPO TRAVEL A/S — Credit Rating and Financial Key Figures
CVR number: 26251966
Fåborgvej 240, 5700 Svendborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 9 682.46 | 2 981.01 | 6 757.13 | 9 523.88 | 9 513.31 |
Employee benefit expenses | -8 652.23 | -7 111.95 | -5 202.86 | -7 248.27 | -8 104.46 |
Total depreciation | - 645.95 | - 589.05 | - 558.77 | - 215.62 | - 162.77 |
EBIT | 384.27 | -4 719.99 | 995.50 | 2 059.99 | 1 246.07 |
Other financial income | 60.03 | 111.94 | 303.36 | 152.00 | 412.74 |
Other financial expenses | -78.44 | - 285.88 | - 381.30 | - 157.60 | - 313.79 |
Pre-tax profit | 365.86 | -4 893.93 | 917.56 | 2 054.39 | 1 345.02 |
Income taxes | -82.57 | 1 062.36 | - 203.43 | - 453.05 | - 297.89 |
Net earnings | 283.29 | -3 831.57 | 714.14 | 1 601.35 | 1 047.13 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 1 141.79 | 613.75 | 142.61 | 53.60 | 178.05 |
Intangible assets total | 1 141.79 | 613.75 | 142.61 | 53.60 | 178.05 |
Machinery and equipment | 197.56 | 136.54 | 261.15 | 199.55 | 90.37 |
Tangible assets total | 197.56 | 136.54 | 261.15 | 199.55 | 90.37 |
Holdings in group member companies | 1 224.36 | 1 179.86 | 1 179.86 | 1 179.86 | 1 179.86 |
Investments total | 1 224.36 | 1 179.86 | 1 179.86 | 1 179.86 | 1 179.86 |
Deferred tax assets | 885.91 | ||||
Long term receivables total | 885.91 | ||||
Finished products/goods | 88.58 | 75.93 | 40.58 | 10.07 | 17.22 |
Inventories total | 88.58 | 75.93 | 40.58 | 10.07 | 17.22 |
Current trade debtors | 2 858.29 | 1 267.40 | 1 485.26 | 1 017.84 | 830.88 |
Current amounts owed by group member comp. | 2 349.19 | 63.42 | 0.60 | 36.69 | |
Prepayments and accrued income | 10 701.15 | 7 397.98 | 11 198.75 | 11 062.94 | 9 554.34 |
Current other receivables | 2 997.90 | 2 075.31 | 3 371.96 | 2 320.15 | 2 008.05 |
Current deferred tax assets | 557.54 | 16.07 | |||
Short term receivables total | 18 906.54 | 10 804.11 | 16 614.11 | 14 453.67 | 12 393.27 |
Cash and bank deposits | 8 700.38 | 8 296.30 | 6 583.97 | 7 669.14 | 8 380.18 |
Cash and cash equivalents | 8 700.38 | 8 296.30 | 6 583.97 | 7 669.14 | 8 380.18 |
Balance sheet total (assets) | 30 259.19 | 21 992.40 | 24 822.28 | 23 565.89 | 22 238.95 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 3 312.50 | 3 312.50 | 3 312.50 | 3 312.50 | 3 312.50 |
Retained earnings | 1 088.92 | 1 372.21 | -2 459.37 | -1 745.23 | - 143.89 |
Profit of the financial year | 283.29 | -3 831.57 | 714.14 | 1 601.35 | 1 047.13 |
Shareholders equity total | 4 684.71 | 853.13 | 1 567.27 | 3 168.61 | 4 215.74 |
Provisions | 176.45 | 5.24 | |||
Capital loans | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
Non-current advances received | 1 217.00 | 173.35 | 67.88 | ||
Non-current other liabilities | 1 041.78 | ||||
Non-current deferred tax liabilities | 2 512.47 | 1 307.46 | 1 049.41 | 481.06 | |
Non-current liabilities total | 4 012.47 | 4 024.46 | 2 715.12 | 2 617.29 | 1 981.07 |
Current loans from credit institutions | 160.35 | 160.35 | 160.35 | ||
Advances received | 14 102.42 | 11 401.47 | 14 066.03 | 13 133.26 | 10 554.79 |
Current trade creditors | 3 281.52 | 1 863.12 | 2 085.87 | 1 946.37 | 2 420.09 |
Current owed to group member | 1 022.85 | ||||
Short-term deferred tax liabilities | 6.08 | 88.03 | |||
Other non-interest bearing current liabilities | 3 401.30 | 2 775.83 | 3 306.41 | 1 678.12 | 827.54 |
Accruals and deferred income | 600.32 | 1 074.38 | 921.22 | 855.81 | 963.26 |
Current liabilities total | 21 385.56 | 17 114.80 | 20 539.88 | 17 779.99 | 16 036.91 |
Balance sheet total (liabilities) | 30 259.19 | 21 992.40 | 24 822.28 | 23 565.89 | 22 238.95 |
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.