City Game Automatservice ApS — Credit Rating and Financial Key Figures
CVR number: 39134179
Slotsherrensvej 144 A, 2720 Vanløse
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 381.48 | 2 039.25 | 1 808.72 | 1 897.96 | 1 683.70 |
| Employee benefit expenses | -1 008.85 | -1 212.53 | - 764.40 | -1 125.47 | - 922.72 |
| Total depreciation | - 258.80 | - 342.13 | - 354.92 | - 437.43 | - 408.01 |
| EBIT | 113.83 | 484.60 | 689.40 | 335.06 | 352.97 |
| Other financial income | 0.03 | 0.09 | |||
| Other financial expenses | -16.65 | -42.01 | -8.87 | -11.08 | -9.70 |
| Pre-tax profit | 97.20 | 442.68 | 680.54 | 323.98 | 343.27 |
| Income taxes | -24.77 | - 112.64 | - 149.71 | -33.62 | -77.81 |
| Net earnings | 72.43 | 330.04 | 530.83 | 290.36 | 265.46 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 688.48 | 1 654.02 | 2 069.23 | 1 760.78 | 1 751.48 |
| Machinery and equipment | 692.42 | 864.93 | 544.48 | 667.11 | 147.80 |
| Tangible assets total | 2 380.90 | 2 518.96 | 2 613.71 | 2 427.89 | 1 899.29 |
| Other receivables | 44.69 | 49.72 | 49.72 | 62.21 | 62.21 |
| Investments total | 44.69 | 49.72 | 49.72 | 62.21 | 62.21 |
| Long term receivables total | |||||
| Finished products/goods | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Inventories total | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Current trade debtors | 372.84 | 270.09 | 103.38 | 573.37 | 808.84 |
| Current amounts owed by group member comp. | 4.68 | 0.98 | 2.13 | 0.86 | 71.18 |
| Current owed by particip. interest comp. | 6.50 | ||||
| Current other receivables | 8.99 | 15.00 | 15.00 | 314.50 | 314.50 |
| Current deferred tax assets | 53.25 | 109.24 | |||
| Short term receivables total | 386.51 | 286.07 | 127.01 | 941.98 | 1 303.77 |
| Cash and bank deposits | 785.66 | 1 001.04 | 1 148.85 | 834.05 | 1 066.95 |
| Cash and cash equivalents | 785.66 | 1 001.04 | 1 148.85 | 834.05 | 1 066.95 |
| Balance sheet total (assets) | 3 617.75 | 3 875.78 | 3 959.28 | 4 286.13 | 4 352.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 17.29 | 89.71 | 419.75 | 1 177.64 | 1 468.01 |
| Profit of the financial year | 72.43 | 330.04 | 530.83 | 290.36 | 265.46 |
| Shareholders equity total | 139.71 | 469.75 | 1 000.58 | 1 518.01 | 1 783.46 |
| Non-current loans from credit institutions | 770.00 | 770.00 | 350.00 | ||
| Non-current liabilities total | 770.00 | 770.00 | 350.00 | ||
| Current loans from credit institutions | 420.00 | ||||
| Current trade creditors | 25.67 | 196.94 | 26.99 | 418.25 | 181.81 |
| Current owed to participating | 1 891.56 | 1 946.32 | 0.97 | 1.52 | |
| Current owed to group member | 4.47 | ||||
| Short-term deferred tax liabilities | 145.90 | 111.92 | 133.80 | ||
| Other non-interest bearing current liabilities | 2 262.37 | 547.54 | 489.49 | 2 232.51 | 2 251.62 |
| Current liabilities total | 2 708.04 | 2 636.03 | 2 608.70 | 2 768.12 | 2 568.75 |
| Balance sheet total (liabilities) | 3 617.75 | 3 875.78 | 3 959.28 | 4 286.13 | 4 352.22 |
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.