ISHØJ GOLF A/S — Credit Rating and Financial Key Figures
CVR number: 28317700
Køgevej 275, 2635 Ishøj
info@ishojgolf.dk
tel: 43742330
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 330.72 | 1 453.33 | 1 069.40 | 1 440.18 | 1 759.78 |
| Employee benefit expenses | -5 043.68 | -2 910.38 | -3 801.24 | -3 752.79 | -4 721.51 |
| Total depreciation | - 314.70 | - 372.25 | - 393.87 | - 438.56 | - 450.14 |
| EBIT | -4 027.65 | -1 829.30 | -3 125.71 | -2 751.17 | -3 411.87 |
| Other financial income | 1.62 | 60.37 | 519.25 | 19.04 | |
| Other financial expenses | -1 232.62 | - 216.87 | - 356.13 | - 512.09 | - 747.02 |
| Pre-tax profit | -5 260.27 | -2 044.55 | -3 421.47 | -2 744.01 | -4 139.85 |
| Income taxes | 2 256.34 | 449.97 | 752.72 | 505.80 | 910.97 |
| Net earnings | -3 003.93 | -1 594.58 | -2 668.75 | -2 238.20 | -3 228.88 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 21 920.34 | 12 459.32 | 12 397.59 | 12 363.58 | 12 329.57 |
| Machinery and equipment | 392.99 | 9 709.34 | 9 880.63 | 9 569.21 | 10 190.92 |
| Tangible assets total | 22 313.33 | 22 168.66 | 22 278.22 | 21 932.79 | 22 520.49 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 224.47 | 174.85 | 246.02 | 229.27 | 344.40 |
| Inventories total | 224.47 | 174.85 | 246.02 | 229.27 | 344.40 |
| Current trade debtors | 120.77 | 68.69 | 216.22 | 46.18 | 72.59 |
| Prepayments and accrued income | 187.28 | 198.30 | 211.69 | 350.16 | 298.16 |
| Current other receivables | 208.07 | 374.94 | 251.98 | 280.25 | |
| Current deferred tax assets | 1 722.62 | 1 937.77 | 2 690.49 | 2 443.57 | 1 553.72 |
| Short term receivables total | 2 238.75 | 2 204.76 | 3 493.35 | 3 091.89 | 2 204.73 |
| Cash and bank deposits | 11.64 | 82.21 | 20.85 | 75.01 | 40.88 |
| Cash and cash equivalents | 11.64 | 82.21 | 20.85 | 75.01 | 40.88 |
| Balance sheet total (assets) | 24 788.18 | 24 630.48 | 26 038.44 | 25 328.96 | 25 110.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 300.00 | 1 300.00 | 1 300.00 | 1 300.00 | 1 300.00 |
| Asset revaluation reserve | 1 632.04 | 1 615.72 | 1 615.72 | 1 583.08 | 1 566.76 |
| Retained earnings | 16 365.74 | 13 378.12 | 11 783.54 | 9 147.43 | 6 925.55 |
| Profit of the financial year | -3 003.93 | -1 594.58 | -2 668.75 | -2 238.20 | -3 228.88 |
| Shareholders equity total | 16 293.84 | 14 699.26 | 12 030.51 | 9 792.31 | 6 563.43 |
| Provisions | -1 722.62 | ||||
| Non-current loans from credit institutions | 3 498.63 | 2 910.56 | 2 285.94 | 1 344.42 | 1 235.84 |
| Non-current other liabilities | 202.02 | 295.42 | 337.88 | 73.85 | 79.77 |
| Non-current liabilities total | 3 700.65 | 3 205.98 | 2 623.83 | 1 418.27 | 1 315.60 |
| Current loans from credit institutions | 3 843.38 | 111.60 | 202.35 | 90.58 | 89.54 |
| Advances received | 137.86 | 275.57 | 86.47 | 189.75 | 53.59 |
| Current trade creditors | 351.75 | 411.04 | 899.93 | 562.44 | 357.78 |
| Current owed to group member | 5 460.74 | 9 826.21 | 12 992.26 | 16 253.63 | |
| Other non-interest bearing current liabilities | 304.10 | 353.22 | 263.65 | 283.36 | 476.93 |
| Accruals and deferred income | 156.60 | 113.07 | 105.48 | ||
| Current liabilities total | 4 793.69 | 6 725.24 | 11 384.10 | 14 118.39 | 17 231.47 |
| Balance sheet total (liabilities) | 24 788.18 | 22 907.86 | 26 038.44 | 25 328.96 | 25 110.49 |
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.