FILMSTATIONEN A/S — Credit Rating and Financial Key Figures
CVR number: 29792496
Filmtorvet 68, Jonstrup 3500 Værløse
mail@filmstationen.dk
tel: 70209600
www.filmstationen.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 648.36 | 3 983.29 | 4 233.56 | 1 471.39 | 3 486.13 |
| Employee benefit expenses | - 966.01 | -1 305.72 | -2 781.77 | -3 257.06 | -2 027.85 |
| Other operating expenses | - 806.03 | - 531.93 | |||
| Total depreciation | - 399.92 | - 358.56 | - 304.16 | - 361.99 | - 386.80 |
| EBIT | 2 282.43 | 1 512.97 | 615.70 | -2 147.66 | 1 071.47 |
| Other financial income | 104.03 | 84.13 | 70.90 | 47.26 | 51.90 |
| Other financial expenses | - 138.39 | -23.35 | -13.43 | - 184.81 | - 190.49 |
| Pre-tax profit | 2 248.07 | 1 573.76 | 673.17 | -2 285.22 | 932.88 |
| Income taxes | - 498.22 | - 525.61 | -14.54 | 481.02 | - 216.63 |
| Net earnings | 1 749.85 | 1 048.15 | 658.64 | -1 804.20 | 716.25 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4 086.17 | 4 086.31 | 4 344.35 | 4 628.36 | 4 785.79 |
| Machinery and equipment | 299.40 | 245.07 | 290.16 | 271.09 | 591.16 |
| Tangible assets total | 4 385.57 | 4 331.38 | 4 634.51 | 4 899.45 | 5 376.95 |
| Other receivables | 1 996.36 | 2 053.25 | 1 700.55 | 1 777.09 | 1 827.38 |
| Investments total | 1 996.36 | 2 053.25 | 1 700.55 | 1 777.09 | 1 827.38 |
| Non-current other receivables | 103.11 | ||||
| Long term receivables total | 103.11 | ||||
| Inventories total | |||||
| Current trade debtors | 791.77 | 564.34 | 356.23 | 370.15 | 589.95 |
| Current amounts owed by group member comp. | 1 816.10 | 1 565.54 | 2 527.01 | 688.47 | 834.99 |
| Prepayments and accrued income | 193.01 | 26.39 | 157.77 | ||
| Current other receivables | 169.10 | 78.57 | 0.01 | 125.45 | |
| Current deferred tax assets | 132.81 | 103.11 | |||
| Short term receivables total | 2 776.97 | 2 208.45 | 3 076.25 | 1 343.28 | 1 685.82 |
| Cash and bank deposits | 94.12 | 568.11 | 59.30 | 95.44 | 19.97 |
| Cash and cash equivalents | 94.12 | 568.11 | 59.30 | 95.44 | 19.97 |
| Balance sheet total (assets) | 9 253.02 | 9 161.18 | 9 470.62 | 8 218.36 | 8 910.12 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 500.00 | ||||
| Retained earnings | - 901.57 | 848.28 | 1 896.43 | 2 555.07 | 750.87 |
| Profit of the financial year | 1 749.85 | 1 048.15 | 658.64 | -1 804.20 | 716.25 |
| Shareholders equity total | 3 348.28 | 2 896.43 | 3 555.07 | 1 750.87 | 2 467.12 |
| Provisions | 214.38 | 242.73 | 245.09 | 83.82 | |
| Non-current other liabilities | 1 389.22 | 1 416.87 | |||
| Non-current deferred tax liabilities | 470.90 | 497.25 | 12.18 | ||
| Non-current liabilities total | 470.90 | 497.25 | 12.18 | 1 389.22 | 1 416.87 |
| Current loans from credit institutions | 1 004.07 | 1 306.95 | 1 026.54 | 1 021.70 | |
| Advances received | 169.00 | 456.70 | 427.68 | 525.44 | |
| Current trade creditors | 470.93 | 548.18 | 677.03 | 819.11 | 1 478.07 |
| Current owed to group member | 104.28 | ||||
| Short-term deferred tax liabilities | 208.59 | 470.90 | 497.25 | 12.18 | |
| Other non-interest bearing current liabilities | 3 004.38 | 3 194.12 | 3 177.05 | 2 511.49 | 1 917.10 |
| Accruals and deferred income | 362.49 | 854.87 | 177.00 | ||
| Current liabilities total | 5 219.46 | 5 524.77 | 5 658.28 | 5 078.27 | 4 942.31 |
| Balance sheet total (liabilities) | 9 253.02 | 9 161.18 | 9 470.62 | 8 218.36 | 8 910.12 |
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.