NORGANI HOTEL KØBENHAVN A/S — Credit Rating and Financial Key Figures
CVR number: 20029633
Helgolandsgade 3, 1653 København V
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 556.00 | 3 674.00 | 5 318.00 | 5 542.00 | 4 719.00 |
| Total depreciation | -2 012.00 | -2 011.00 | -2 011.00 | -2 004.00 | -2 003.00 |
| EBIT | 3 544.00 | 1 663.00 | 3 307.00 | 3 538.00 | 2 716.00 |
| Other financial income | 124.00 | 15.00 | 41.00 | 490.00 | |
| Other financial expenses | - 385.00 | - 330.00 | - 328.00 | - 435.00 | -1 075.00 |
| Pre-tax profit | 3 283.00 | 1 348.00 | 2 979.00 | 3 144.00 | 2 131.00 |
| Income taxes | - 723.00 | - 297.00 | - 656.00 | - 709.00 | - 500.00 |
| Net earnings | 2 560.00 | 1 051.00 | 2 323.00 | 2 435.00 | 1 631.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 3 792.00 | 3 625.00 | 3 459.00 | 3 292.00 | 3 126.00 |
| Intangible assets total | 3 792.00 | 3 625.00 | 3 459.00 | 3 292.00 | 3 126.00 |
| Land and waters | 51 051.00 | 49 657.00 | 48 262.00 | 46 875.00 | 45 488.00 |
| Machinery and equipment | 3 111.00 | 2 661.00 | 2 211.00 | 1 762.00 | 1 312.00 |
| Advance payments and construction in progress | 47.00 | ||||
| Tangible assets total | 54 162.00 | 52 318.00 | 50 473.00 | 48 637.00 | 46 847.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 848.00 | 453.00 | 444.00 | 12.00 | |
| Current amounts owed by group member comp. | 234.00 | 48.00 | 13 769.00 | 17 001.00 | |
| Prepayments and accrued income | 234.00 | 2.00 | |||
| Short term receivables total | 1 082.00 | 687.00 | 494.00 | 13 781.00 | 17 001.00 |
| Cash and bank deposits | 454.00 | 4 251.00 | 8 663.00 | ||
| Cash and cash equivalents | 454.00 | 4 251.00 | 8 663.00 | ||
| Balance sheet total (assets) | 59 490.00 | 60 881.00 | 63 089.00 | 65 710.00 | 66 974.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 26 362.00 | 28 922.00 | 29 973.00 | 32 296.00 | 34 731.00 |
| Profit of the financial year | 2 560.00 | 1 051.00 | 2 323.00 | 2 435.00 | 1 631.00 |
| Shareholders equity total | 29 422.00 | 30 473.00 | 32 796.00 | 35 231.00 | 36 862.00 |
| Provisions | 7 999.00 | 8 121.00 | 8 223.00 | 8 288.00 | 8 130.00 |
| Non-current owed to group member | 21 000.00 | 21 000.00 | 21 000.00 | 21 000.00 | 21 000.00 |
| Non-current liabilities total | 21 000.00 | 21 000.00 | 21 000.00 | 21 000.00 | 21 000.00 |
| Current trade creditors | 49.00 | 92.00 | 161.00 | 160.00 | |
| Current owed to group member | 13.00 | ||||
| Short-term deferred tax liabilities | 572.00 | 174.00 | 554.00 | 627.00 | 658.00 |
| Other non-interest bearing current liabilities | 448.00 | 1 113.00 | 424.00 | 403.00 | 151.00 |
| Current liabilities total | 1 069.00 | 1 287.00 | 1 070.00 | 1 191.00 | 982.00 |
| Balance sheet total (liabilities) | 59 490.00 | 60 881.00 | 63 089.00 | 65 710.00 | 66 974.00 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.