Travel Agent's ApS — Credit Rating and Financial Key Figures
CVR number: 40371095
Erhvervsvej 21, 2610 Rødovre
chma@live.dk
tel: 40790725
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 552.10 | 1 103.10 | 893.84 | - 198.57 |
Employee benefit expenses | - 411.78 | -1 424.97 | - 413.64 | |
EBIT | 140.32 | - 321.88 | 480.20 | - 198.57 |
Other financial expenses | -0.34 | -7.45 | -20.91 | 4.39 |
Pre-tax profit | 139.98 | - 329.33 | 459.29 | - 194.18 |
Income taxes | -30.87 | 68.03 | - 104.77 | |
Net earnings | 109.11 | - 261.29 | 354.52 | - 194.18 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Other receivables | 50.00 | 61.25 | 61.25 | |
Investments total | 50.00 | 61.25 | 61.25 | |
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 195.67 | 155.29 | ||
Current amounts owed by group member comp. | 42.31 | 201.45 | ||
Current other receivables | 140.68 | 2.46 | 59.85 | |
Current deferred tax assets | 68.03 | |||
Short term receivables total | 336.34 | 265.63 | 203.91 | 59.85 |
Cash and bank deposits | 49.61 | 187.56 | ||
Cash and cash equivalents | 49.61 | 187.56 | ||
Balance sheet total (assets) | 386.34 | 376.49 | 452.72 | 59.85 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Share capital | 0.00 | 0.00 | 40.00 | 40.00 |
Retained earnings | 109.11 | - 192.18 | 162.34 | |
Profit of the financial year | 109.11 | - 261.29 | 354.52 | - 194.18 |
Shareholders equity total | 109.11 | - 152.18 | 202.34 | 8.16 |
Non-current liabilities total | ||||
Current owed to participating | 50.97 | 73.92 | 4.56 | |
Current owed to group member | 69.14 | |||
Short-term deferred tax liabilities | 30.87 | 30.87 | 29.74 | |
Other non-interest bearing current liabilities | 195.40 | 354.75 | 216.08 | 51.70 |
Current liabilities total | 277.23 | 528.67 | 250.38 | 51.70 |
Balance sheet total (liabilities) | 386.34 | 376.49 | 452.72 | 59.85 |
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.