Football Feeds ApS — Credit Rating and Financial Key Figures
CVR number: 39180146
Robert Jacobsens Vej 5 A, 2300 København S
r.hatting@footballfeeds.com
www.footballfeeds.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 998.00 | 1 330.00 | 1 406.00 | 759.00 | 814.96 |
| Employee benefit expenses | - 692.00 | -1 096.00 | -1 265.00 | - 697.00 | - 769.52 |
| Total depreciation | -3.00 | -5.00 | -5.00 | -3.00 | |
| EBIT | 303.00 | 229.00 | 136.00 | 59.00 | 45.44 |
| Other financial income | 8.00 | 6.07 | |||
| Other financial expenses | -9.00 | -5.00 | -8.00 | -16.00 | -13.45 |
| Net income from associates (fin.) | -50.00 | ||||
| Pre-tax profit | 294.00 | 174.00 | 128.00 | 51.00 | 38.06 |
| Income taxes | -17.00 | -50.00 | -31.00 | -15.00 | -12.23 |
| Net earnings | 277.00 | 124.00 | 97.00 | 36.00 | 25.83 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 13.00 | 8.00 | 3.00 | ||
| Tangible assets total | 13.00 | 8.00 | 3.00 | ||
| Holdings in group member companies | 50.00 | ||||
| Investments total | 50.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 17.00 | 2.00 | 51.00 | 7.00 | 211.81 |
| Prepayments and accrued income | 74.00 | 1.00 | 1.00 | 1.37 | |
| Current other receivables | 4.00 | 21.00 | 19.00 | ||
| Short term receivables total | 95.00 | 24.00 | 51.00 | 27.00 | 213.18 |
| Cash and bank deposits | 74.00 | 291.00 | 403.00 | 473.00 | 267.85 |
| Cash and cash equivalents | 74.00 | 291.00 | 403.00 | 473.00 | 267.85 |
| Balance sheet total (assets) | 232.00 | 323.00 | 457.00 | 500.00 | 481.02 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 217.00 | 59.00 | 183.00 | 280.00 | 315.97 |
| Profit of the financial year | 277.00 | 124.00 | 97.00 | 36.00 | 25.83 |
| Shareholders equity total | 110.00 | 233.00 | 330.00 | 366.00 | 391.80 |
| Provisions | 2.00 | 1.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 94.00 | 11.00 | 32.00 | 22.00 | 41.71 |
| Current owed to participating | 1.00 | ||||
| Short-term deferred tax liabilities | 17.00 | 49.00 | 30.00 | 5.00 | 12.23 |
| Other non-interest bearing current liabilities | 11.00 | 28.00 | 64.00 | 106.00 | 35.29 |
| Current liabilities total | 122.00 | 88.00 | 126.00 | 134.00 | 89.22 |
| Balance sheet total (liabilities) | 232.00 | 323.00 | 457.00 | 500.00 | 481.02 |
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.