Destination Nord FMBA — Credit Rating and Financial Key Figures
CVR number: 41813032
Vestre Strandvej 10, 9990 Skagen
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 10 869.86 | 11 613.15 | 13 074.20 |
Employee benefit expenses | -10 683.78 | -11 321.60 | -12 687.02 |
Total depreciation | -81.27 | -81.27 | -81.27 |
EBIT | 104.81 | 210.28 | 305.91 |
Other financial income | 0.08 | 8.62 | |
Other financial expenses | -21.14 | -48.70 | -1.68 |
Pre-tax profit | 83.67 | 161.66 | 312.86 |
Income taxes | -36.26 | 36.26 | |
Net earnings | 47.42 | 197.91 | 312.86 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 162.53 | 81.27 | |
Tangible assets total | 162.53 | 81.27 | |
Investments total | |||
Non-current other receivables | 437.45 | 450.57 | 491.13 |
Long term receivables total | 437.45 | 450.57 | 491.13 |
Inventories total | |||
Current trade debtors | 125.89 | 307.21 | 275.52 |
Prepayments and accrued income | 168.71 | 143.88 | 178.65 |
Current other receivables | 1 518.54 | 269.79 | 2 069.94 |
Short term receivables total | 1 813.14 | 720.88 | 2 524.11 |
Cash and bank deposits | 2 394.78 | 6 026.51 | 3 577.63 |
Cash and cash equivalents | 2 394.78 | 6 026.51 | 3 577.63 |
Balance sheet total (assets) | 4 807.90 | 7 279.23 | 6 592.87 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Retained earnings | 47.42 | 245.33 | |
Profit of the financial year | 47.42 | 197.91 | 312.86 |
Shareholders equity total | 47.42 | 245.33 | 558.19 |
Non-current other liabilities | 410.50 | ||
Non-current liabilities total | 410.50 | ||
Current loans from credit institutions | 16.28 | 27.53 | 15.03 |
Current trade creditors | 744.07 | 2 107.85 | 589.19 |
Short-term deferred tax liabilities | 36.26 | ||
Other non-interest bearing current liabilities | 2 042.22 | 1 775.11 | 1 557.64 |
Accruals and deferred income | 1 511.17 | 3 123.40 | 3 872.82 |
Current liabilities total | 4 349.99 | 7 033.90 | 6 034.68 |
Balance sheet total (liabilities) | 4 807.90 | 7 279.23 | 6 592.87 |
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.