HJØRRING TENNISKLUBS FOND — Credit Rating and Financial Key Figures
CVR number: 13020833
Mylius Erichsens Vej 12, 9800 Hjørring
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 357.00 | 310.59 | 190.19 | 69.30 | 439.72 |
| Total depreciation | - 121.45 | - 121.45 | - 121.45 | - 121.45 | - 121.45 |
| EBIT | 235.55 | 189.14 | 68.74 | -52.15 | 318.27 |
| Other financial income | 0.05 | 0.06 | 8.71 | 9.92 | 10.36 |
| Other financial expenses | -1.71 | -8.93 | -11.10 | -7.02 | |
| Pre-tax profit | 233.89 | 180.26 | 66.35 | -49.26 | 328.64 |
| Income taxes | -51.47 | -39.72 | 51.33 | 10.88 | -72.28 |
| Net earnings | 182.42 | 140.54 | 117.68 | -38.38 | 256.36 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 369.36 | 2 247.91 | 2 126.46 | 2 005.01 | 1 883.56 |
| Tangible assets total | 2 369.36 | 2 247.91 | 2 126.46 | 2 005.01 | 1 883.56 |
| Investments total | |||||
| Non-current loans receivable | 320.00 | 320.00 | 320.00 | 320.00 | |
| Non-current other receivables | 187.50 | 100.00 | |||
| Long term receivables total | 320.00 | 320.00 | 507.50 | 420.00 | |
| Inventories total | |||||
| Prepayments and accrued income | 18.97 | 19.25 | 19.68 | 19.96 | 22.14 |
| Current deferred tax assets | 58.15 | 109.50 | 108.38 | 18.69 | |
| Short term receivables total | 77.12 | 128.74 | 128.06 | 38.65 | 22.14 |
| Cash and bank deposits | 1 589.10 | 1 383.98 | 1 256.33 | 1 219.49 | 1 744.22 |
| Cash and cash equivalents | 1 589.10 | 1 383.98 | 1 256.33 | 1 219.49 | 1 744.22 |
| Balance sheet total (assets) | 4 035.58 | 4 080.64 | 3 830.85 | 3 770.65 | 4 069.92 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 900.00 | 900.00 | 900.00 | 900.00 | 900.00 |
| Other reserves | 800.00 | 800.00 | 800.00 | 800.00 | 850.00 |
| Retained earnings | 1 549.23 | 1 731.66 | 1 572.19 | 1 689.88 | 1 601.49 |
| Profit of the financial year | 182.42 | 140.54 | 117.68 | -38.38 | 256.36 |
| Shareholders equity total | 3 431.66 | 3 572.20 | 3 389.88 | 3 351.49 | 3 607.85 |
| Provisions | 564.70 | 497.92 | 430.97 | 404.79 | 379.01 |
| Non-current liabilities total | |||||
| Current trade creditors | 39.23 | 10.52 | 10.00 | 14.38 | 13.00 |
| Short-term deferred tax liabilities | 70.05 | ||||
| Current liabilities total | 39.23 | 10.52 | 10.00 | 14.38 | 83.05 |
| Balance sheet total (liabilities) | 4 035.58 | 4 080.64 | 3 830.85 | 3 770.65 | 4 069.92 |
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.