HORSENS TURISTFART ApS — Credit Rating and Financial Key Figures
CVR number: 34453209
Frederikslystvej 66, Eriknauer 8723 Løsning
pallel@mail.tele.dk
tel: 75653338
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 160.58 | 726.89 | 1 334.72 | 1 142.44 | 1 817.89 |
| Employee benefit expenses | -1 119.12 | - 714.20 | - 885.77 | - 755.47 | - 882.85 |
| Other operating expenses | - 115.19 | ||||
| Total depreciation | -77.00 | -77.00 | -77.00 | -24.36 | - 118.14 |
| EBIT | -35.54 | -64.31 | 371.95 | 247.42 | 816.90 |
| Other financial income | 0.09 | 0.01 | 0.02 | ||
| Other financial expenses | -19.16 | -9.91 | -4.11 | -3.29 | -10.03 |
| Pre-tax profit | -54.70 | -74.22 | 367.92 | 244.14 | 806.88 |
| Income taxes | 4.12 | -60.45 | -55.80 | - 189.93 | |
| Net earnings | -50.58 | -74.22 | 307.47 | 188.34 | 616.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 473.00 | 396.00 | 319.00 | 274.55 | 1 021.03 |
| Tangible assets total | 473.00 | 396.00 | 319.00 | 274.55 | 1 021.03 |
| Other receivables | 198.00 | 198.00 | 198.00 | 200.00 | 200.00 |
| Investments total | 198.00 | 198.00 | 198.00 | 200.00 | 200.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 76.80 | 30.19 | 38.12 | 27.22 | 211.56 |
| Prepayments and accrued income | 18.31 | 19.37 | 23.46 | 26.47 | 18.14 |
| Current other receivables | 54.25 | 187.07 | 77.13 | 38.43 | 36.75 |
| Short term receivables total | 149.37 | 236.63 | 138.72 | 92.13 | 266.45 |
| Other current investments | 0.14 | 0.14 | 0.21 | 0.29 | 0.29 |
| Cash and bank deposits | 0.02 | 80.90 | 560.31 | 841.56 | 853.74 |
| Cash and cash equivalents | 0.16 | 81.03 | 560.53 | 841.85 | 854.03 |
| Balance sheet total (assets) | 820.53 | 911.66 | 1 216.24 | 1 408.53 | 2 341.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 107.50 | 107.50 | 107.50 | 107.50 | 107.50 |
| Asset revaluation reserve | 174.56 | 146.14 | 146.14 | ||
| Retained earnings | -7.87 | -30.04 | - 104.26 | 349.35 | 537.69 |
| Profit of the financial year | -50.58 | -74.22 | 307.47 | 188.34 | 616.96 |
| Shareholders equity total | 223.61 | 149.38 | 456.85 | 645.19 | 1 262.15 |
| Provisions | 52.40 | 70.90 | 89.52 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 213.78 | 90.81 | |||
| Current trade creditors | 125.55 | 71.51 | 115.30 | 95.07 | 145.96 |
| Current owed to participating | 143.30 | 472.44 | 478.12 | 480.37 | 489.98 |
| Short-term deferred tax liabilities | 8.12 | 36.95 | 171.21 | ||
| Other non-interest bearing current liabilities | 114.30 | 127.52 | 105.44 | 80.04 | 182.70 |
| Current liabilities total | 596.92 | 762.27 | 706.99 | 692.43 | 989.84 |
| Balance sheet total (liabilities) | 820.53 | 911.66 | 1 216.24 | 1 408.53 | 2 341.52 |
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.