Core Hotel Ishøj ApS — Credit Rating and Financial Key Figures
CVR number: 37349356
Dalbergstrøget 5, Høje Taastrup 2630 Taastrup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 243.96 | 1 568.20 | 2 334.13 | 2 417.00 | 2 296.98 |
| Employee benefit expenses | -1 066.43 | -1 264.19 | -1 791.79 | -1 726.00 | -1 475.87 |
| Total depreciation | - 172.30 | - 198.67 | - 198.58 | - 221.00 | - 343.09 |
| EBIT | - 994.76 | 105.34 | 343.76 | 470.00 | 478.02 |
| Other financial income | 3.61 | 0.06 | 16.00 | 48.13 | |
| Other financial expenses | -1.86 | -22.06 | -22.10 | -15.00 | -35.46 |
| Pre-tax profit | - 993.01 | 83.29 | 321.72 | 471.00 | 490.69 |
| Income taxes | 218.44 | -21.00 | -70.78 | - 106.00 | - 114.18 |
| Net earnings | - 774.57 | 62.29 | 250.94 | 365.00 | 376.51 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 12.23 | 8.00 | 4.42 | ||
| Intangible assets total | 12.23 | 8.00 | 4.42 | ||
| Buildings | 530.98 | 448.20 | 350.25 | 676.00 | 1 313.95 |
| Machinery and equipment | 349.89 | 262.40 | 172.58 | 158.00 | 72.47 |
| Tangible assets total | 880.88 | 710.59 | 522.82 | 834.00 | 1 386.42 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 715.00 | ||||
| Long term receivables total | 715.00 | ||||
| Finished products/goods | 13.92 | 14.14 | 18.97 | 18.00 | 17.52 |
| Inventories total | 13.92 | 14.14 | 18.97 | 18.00 | 17.52 |
| Current trade debtors | 350.90 | 144.44 | 332.80 | 160.00 | 244.08 |
| Current amounts owed by group member comp. | 0.28 | 4.24 | 26.87 | 1 751.16 | |
| Prepayments and accrued income | 68.26 | 109.65 | 152.95 | 85.00 | 67.68 |
| Current other receivables | 216.06 | 35.59 | 368.94 | 38.00 | 38.58 |
| Current deferred tax assets | 107.32 | 86.33 | 15.55 | ||
| Short term receivables total | 742.82 | 380.26 | 897.11 | 283.00 | 2 101.50 |
| Cash and bank deposits | 497.81 | 1 090.03 | 621.59 | 232.00 | 127.90 |
| Cash and cash equivalents | 497.81 | 1 090.03 | 621.59 | 232.00 | 127.90 |
| Balance sheet total (assets) | 2 135.42 | 2 195.02 | 2 072.73 | 2 090.00 | 3 637.77 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 774.57 | 62.29 | 313.00 | 678.33 | |
| Profit of the financial year | - 774.57 | 62.29 | 250.94 | 365.00 | 376.51 |
| Shareholders equity total | 50.00 | 112.29 | 363.24 | 728.00 | 1 104.83 |
| Provisions | 28.00 | 19.78 | |||
| Non-current owed to group member | 493.51 | 465.13 | 413.27 | ||
| Non-current deferred tax liabilities | 100.80 | 89.60 | 78.40 | 67.00 | 56.00 |
| Non-current liabilities total | 594.31 | 554.73 | 491.67 | 67.00 | 56.00 |
| Current loans from credit institutions | 11.20 | 11.20 | 11.20 | 11.00 | 11.20 |
| Advances received | 8.00 | 15.40 | |||
| Current trade creditors | 855.83 | 425.80 | 599.83 | 615.00 | 981.54 |
| Current owed to group member | 121.66 | 63.55 | 89.84 | 1 169.68 | |
| Short-term deferred tax liabilities | 62.00 | 122.66 | |||
| Other non-interest bearing current liabilities | 502.42 | 1 027.45 | 516.96 | 571.00 | 156.68 |
| Current liabilities total | 1 491.11 | 1 527.99 | 1 217.83 | 1 267.00 | 2 457.16 |
| Balance sheet total (liabilities) | 2 135.42 | 2 195.02 | 2 072.73 | 2 090.00 | 3 637.77 |
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.