MERLIN ENTERTAINMENTS GROUP DENMARK HOLDINGS ApS — Credit Rating and Financial Key Figures
CVR number: 28853971
Åstvej 10, 7190 Billund
tel: 75331333
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 814.00 | 2 864.00 | 3 492.00 | 4 736.00 | 3 609.00 |
| Employee benefit expenses | -3 691.00 | -3 146.00 | -3 789.00 | -4 409.00 | -3 654.00 |
| EBIT | 123.00 | - 282.00 | - 297.00 | 327.00 | -45.00 |
| Other financial income | 54 099.00 | 14 831.00 | 6 885.00 | 12 900.00 | 18 587.00 |
| Other financial expenses | -34 877.00 | -28 625.00 | -35 397.00 | -33 901.00 | -38 583.00 |
| Pre-tax profit | 19 345.00 | -14 076.00 | -28 809.00 | -20 674.00 | -20 041.00 |
| Income taxes | - 403.00 | 3 097.00 | 6 188.00 | 4 539.00 | 4 157.00 |
| Net earnings | 18 942.00 | -10 979.00 | -22 621.00 | -16 135.00 | -15 884.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 892 626.00 | 892 626.00 | 892 626.00 | 892 626.00 | 892 626.00 |
| Investments total | 892 626.00 | 892 626.00 | 892 626.00 | 892 626.00 | 892 626.00 |
| Non-curr. owed by group member comp. | 132 154.00 | 140 722.00 | 134 480.00 | 137 587.00 | 143 933.00 |
| Long term receivables total | 132 154.00 | 140 722.00 | 134 480.00 | 137 587.00 | 143 933.00 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 60.00 | 6 625.00 | |||
| Current other receivables | 24 297.00 | 24 297.00 | 24 297.00 | 24 311.00 | 24 297.00 |
| Current deferred tax assets | 1 550.00 | ||||
| Short term receivables total | 24 357.00 | 30 922.00 | 25 847.00 | 24 311.00 | 24 297.00 |
| Cash and bank deposits | 9 480.00 | 7.00 | 8.00 | 38.00 | 9.00 |
| Cash and cash equivalents | 9 480.00 | 7.00 | 8.00 | 38.00 | 9.00 |
| Balance sheet total (assets) | 1 058 617.00 | 1 064 277.00 | 1 052 961.00 | 1 054 562.00 | 1 060 865.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 226.00 | 226.00 | 226.00 | 226.00 | 226.00 |
| Retained earnings | 327 714.00 | 346 656.00 | 335 677.00 | 313 056.00 | 296 921.00 |
| Profit of the financial year | 18 942.00 | -10 979.00 | -22 621.00 | -16 135.00 | -15 884.00 |
| Shareholders equity total | 346 882.00 | 335 903.00 | 313 282.00 | 297 147.00 | 281 263.00 |
| Provisions | 36 708.00 | 36 708.00 | 36 708.00 | 36 708.00 | 36 708.00 |
| Non-current owed to group member | 536 895.00 | 537 171.00 | 537 979.00 | 538 957.00 | 539 090.00 |
| Non-current liabilities total | 536 895.00 | 537 171.00 | 537 979.00 | 538 957.00 | 539 090.00 |
| Current owed to group member | 120 035.00 | 150 515.00 | 162 686.00 | 162 162.00 | 179 718.00 |
| Short-term deferred tax liabilities | 15 350.00 | 403.00 | 18 037.00 | 22 429.00 | |
| Other non-interest bearing current liabilities | 2 747.00 | 3 577.00 | 2 306.00 | 1 551.00 | 1 657.00 |
| Current liabilities total | 138 132.00 | 154 495.00 | 164 992.00 | 181 750.00 | 203 804.00 |
| Balance sheet total (liabilities) | 1 058 617.00 | 1 064 277.00 | 1 052 961.00 | 1 054 562.00 | 1 060 865.00 |
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.