STENSBALLEGAARD GOLFDRIFT A/S — Credit Rating and Financial Key Figures
CVR number: 30815505
Stensballegaardvej 1, Stensballe 8700 Horsens
jal@stensballegaardgolf.dk
tel: 23265053
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 655.43 | 1 039.74 | 598.57 | 649.43 | 1 639.47 |
| Employee benefit expenses | -1 463.81 | ||||
| Total depreciation | - 102.99 | - 144.29 | - 109.21 | -56.86 | -75.11 |
| EBIT | 552.44 | 895.44 | 489.37 | 592.57 | 100.56 |
| Other financial income | 0.12 | ||||
| Other financial expenses | -67.64 | -0.22 | -1.05 | -0.61 | -1.01 |
| Pre-tax profit | 484.80 | 895.22 | 488.31 | 591.96 | 99.67 |
| Income taxes | -36.89 | ||||
| Net earnings | 484.80 | 895.22 | 488.31 | 591.96 | 62.78 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 546.37 | 857.62 | 830.65 | 803.67 | |
| Buildings | 230.13 | 109.45 | 27.38 | ||
| Machinery and equipment | 247.10 | 240.38 | 237.88 | 235.37 | 324.26 |
| Tangible assets total | 477.23 | 896.20 | 1 122.88 | 1 066.02 | 1 127.93 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.25 | 2.25 | 12.85 | ||
| Current amounts owed by group member comp. | 908.52 | 1 098.52 | 1 578.52 | 2 328.52 | 3 057.27 |
| Prepayments and accrued income | 17.72 | ||||
| Current other receivables | 94.31 | 474.27 | 242.65 | 200.00 | |
| Short term receivables total | 1 005.09 | 1 575.05 | 1 821.18 | 2 546.24 | 3 070.12 |
| Cash and bank deposits | 18.27 | 18.96 | 2.98 | 65.76 | 98.89 |
| Cash and cash equivalents | 18.27 | 18.96 | 2.98 | 65.76 | 98.89 |
| Balance sheet total (assets) | 1 500.59 | 2 490.21 | 2 947.04 | 3 678.02 | 4 296.94 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -11 226.82 | -10 742.02 | -9 846.79 | -9 358.48 | -8 766.52 |
| Profit of the financial year | 484.80 | 895.22 | 488.31 | 591.96 | 62.78 |
| Shareholders equity total | -10 242.02 | -9 346.79 | -8 858.48 | -8 266.52 | -8 203.74 |
| Provisions | 36.89 | ||||
| Non-current owed to group member | 8 832.90 | 8 832.90 | 8 832.90 | 8 832.90 | 8 832.90 |
| Non-current liabilities total | 8 832.90 | 8 832.90 | 8 832.90 | 8 832.90 | 8 832.90 |
| Advances received | 111.85 | ||||
| Current trade creditors | 3.05 | 3.05 | 17.71 | 257.65 | |
| Current owed to participating | 2 750.00 | 2 750.00 | 2 750.00 | 2 750.00 | 2 972.11 |
| Other non-interest bearing current liabilities | 156.66 | 251.05 | 122.62 | 343.93 | 289.28 |
| Accruals and deferred income | 100.00 | ||||
| Current liabilities total | 2 909.71 | 3 004.10 | 2 972.62 | 3 111.64 | 3 630.90 |
| Balance sheet total (liabilities) | 1 500.59 | 2 490.21 | 2 947.04 | 3 678.02 | 4 296.94 |
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.