Boxafootball ApS — Credit Rating and Financial Key Figures
CVR number: 40712054
Mosevangen 14, 4400 Kalundborg
boksa.elitefootball@gmail.com
tel: 53767663
www.boxafootball.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 43.84 | 214.93 | 250.69 | 293.18 | 204.44 |
| Wages and salaries | -14.40 | -78.63 | |||
| Social security expenses | -1.49 | ||||
| Employee benefit expenses | - 167.21 | - 198.52 | - 236.15 | ||
| Other operating expenses | -19.19 | ||||
| EBIT | 27.96 | 136.29 | 83.48 | 113.86 | -31.71 |
| Other financial income | 3.56 | 4.26 | |||
| Other financial expenses | -6.25 | -0.07 | -0.12 | -0.06 | |
| Pre-tax profit | 27.96 | 130.05 | 83.42 | 117.30 | -27.51 |
| Income taxes | -30.17 | -20.78 | -29.08 | 0.05 | |
| Net earnings | 27.96 | 99.88 | 62.63 | 88.22 | -27.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 46.71 | ||||
| Current amounts owed by group member comp. | 53.42 | 83.47 | 203.25 | 73.36 | |
| Current other receivables | 18.89 | 4.86 | 4.74 | 149.79 | |
| Current deferred tax assets | 0.05 | ||||
| Short term receivables total | 65.60 | 58.28 | 88.21 | 203.25 | 223.20 |
| Cash and bank deposits | 0.75 | 132.33 | 169.61 | 180.68 | 88.39 |
| Cash and cash equivalents | 0.75 | 132.33 | 169.61 | 180.68 | 88.39 |
| Balance sheet total (assets) | 66.35 | 190.60 | 257.82 | 383.93 | 311.59 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 122.00 | ||||
| Retained earnings | -1.61 | 20.55 | 120.43 | 61.06 | 149.28 |
| Profit of the financial year | 27.96 | 99.88 | 62.63 | 88.22 | -27.46 |
| Shareholders equity total | 66.35 | 160.43 | 223.07 | 311.28 | 161.82 |
| Non-current deferred tax liabilities | 30.17 | ||||
| Non-current liabilities total | 30.17 | ||||
| Current loans from credit institutions | 7.60 | 19.11 | 55.42 | ||
| Current trade creditors | 12.50 | 22.44 | |||
| Short-term deferred tax liabilities | 20.78 | 29.08 | |||
| Other non-interest bearing current liabilities | 6.37 | 11.95 | 71.91 | ||
| Current liabilities total | 34.75 | 72.65 | 149.77 | ||
| Balance sheet total (liabilities) | 66.35 | 190.60 | 257.82 | 383.93 | 311.59 |
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.