KERTEMINDE CAMPING ApS — Credit Rating and Financial Key Figures
CVR number: 31877806
Hindsholmvej 80, 5300 Kerteminde
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 3 147.70 | 3 123.52 | 4 310.45 | 3 858.98 | 3 760.28 |
Employee benefit expenses | -1 597.77 | -1 052.97 | -1 062.00 | -1 068.67 | -1 700.20 |
Total depreciation | - 354.53 | - 436.20 | - 467.11 | - 454.00 | - 500.30 |
EBIT | 1 195.40 | 1 634.36 | 2 781.34 | 2 336.32 | 1 559.79 |
Other financial income | 4.07 | 1.02 | 1 211.10 | 141.78 | |
Other financial expenses | - 248.69 | - 264.02 | - 818.98 | - 351.54 | - 600.26 |
Pre-tax profit | 946.70 | 1 374.41 | 1 963.38 | 3 195.87 | 1 101.31 |
Income taxes | - 211.51 | - 302.70 | - 436.20 | - 703.81 | - 262.55 |
Net earnings | 735.19 | 1 071.71 | 1 527.18 | 2 492.06 | 838.76 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 16 173.66 | 19 065.82 | 15 398.62 | 15 502.45 | 15 104.23 |
Machinery and equipment | 167.60 | 1 244.07 | 1 132.16 | 1 108.75 | 1 006.68 |
Tangible assets total | 16 341.26 | 20 309.89 | 16 530.78 | 16 611.20 | 16 110.90 |
Investments total | |||||
Non-current other receivables | 2 052.51 | ||||
Long term receivables total | 2 052.51 | ||||
Raw materials and consumables | 251.90 | ||||
Finished products/goods | 84.36 | 63.40 | 138.22 | 646.30 | 629.40 |
Inventories total | 84.36 | 315.30 | 138.22 | 646.30 | 629.40 |
Current trade debtors | 105.12 | 796.54 | 10 521.92 | 6 695.18 | |
Current amounts owed by group member comp. | 1 340.45 | ||||
Prepayments and accrued income | 42.44 | ||||
Current other receivables | 186.79 | 149.82 | 102.84 | 2 840.45 | 9 162.46 |
Short term receivables total | 1 632.36 | 946.37 | 10 624.76 | 9 535.63 | 9 204.90 |
Cash and bank deposits | 2 377.90 | 2 267.46 | 2 670.95 | 593.98 | 3 124.17 |
Cash and cash equivalents | 2 377.90 | 2 267.46 | 2 670.95 | 593.98 | 3 124.17 |
Balance sheet total (assets) | 20 435.87 | 23 839.01 | 29 964.70 | 27 387.11 | 31 121.89 |
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 |
Retained earnings | 5 512.64 | 6 247.83 | 7 319.54 | 8 846.72 | 11 338.77 |
Profit of the financial year | 735.19 | 1 071.71 | 1 527.18 | 2 492.06 | 838.76 |
Shareholders equity total | 7 247.83 | 8 319.53 | 9 846.72 | 12 338.77 | 13 177.53 |
Provisions | 208.28 | 293.47 | 325.15 | 454.65 | 466.09 |
Non-current loans from credit institutions | 11 814.11 | 10 917.50 | 9 808.13 | 8 311.33 | 8 055.44 |
Non-current deferred tax liabilities | 191.44 | 152.51 | 404.51 | 574.31 | 251.11 |
Non-current liabilities total | 12 005.55 | 11 070.02 | 10 212.64 | 8 885.64 | 8 306.55 |
Current loans from credit institutions | 446.89 | 896.10 | 473.72 | 366.99 | 295.72 |
Current trade creditors | 226.41 | 484.52 | 358.56 | 472.00 | 243.98 |
Current owed to group member | 65.00 | 1 890.78 | 4 642.74 | 3 305.11 | 6 046.24 |
Other non-interest bearing current liabilities | 235.91 | 884.60 | 4 105.18 | 1 563.94 | 2 585.77 |
Current liabilities total | 974.21 | 4 155.99 | 9 580.20 | 5 708.04 | 9 171.71 |
Balance sheet total (liabilities) | 20 435.87 | 23 839.01 | 29 964.70 | 27 387.11 | 31 121.89 |
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.