Københavns Yacht & Motorbådsværft ApS — Credit Rating and Financial Key Figures
CVR number: 38744887
Østersøvej 117, 2150 Nordhavn
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 565.39 | 2 342.44 | 2 920.75 | 2 798.58 | 3 102.99 |
| Wages and salaries | -1 202.24 | - 920.71 | -1 273.15 | -1 455.46 | -1 620.59 |
| Social security expenses | - 249.94 | - 184.29 | - 225.03 | - 183.34 | - 261.50 |
| Total depreciation | - 159.78 | - 159.78 | - 147.38 | - 140.68 | - 140.46 |
| EBIT | 953.43 | 1 077.66 | 1 275.20 | 1 019.09 | 1 080.45 |
| Other financial income | 0.35 | ||||
| Other financial expenses | -25.89 | -19.98 | -28.85 | -27.13 | -8.12 |
| Pre-tax profit | 927.54 | 1 057.68 | 1 233.53 | 968.98 | 1 052.06 |
| Income taxes | - 272.91 | - 241.62 | - 285.14 | - 224.15 | - 243.20 |
| Net earnings | 654.63 | 816.06 | 948.40 | 744.83 | 808.86 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 577.50 | 500.50 | 423.50 | 346.50 | 269.50 |
| Intangible assets total | 577.50 | 500.50 | 423.50 | 346.50 | 269.50 |
| Land and waters | 1 057.54 | 1 001.88 | 946.22 | 890.56 | 834.90 |
| Machinery and equipment | 71.33 | 44.21 | 29.50 | 21.47 | 13.68 |
| Tangible assets total | 1 128.87 | 1 046.09 | 975.71 | 912.03 | 848.57 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 213.82 | 315.05 | 129.90 | 83.61 | 29.77 |
| Current amounts owed by group member comp. | 15.67 | ||||
| Current other receivables | 163.65 | 352.52 | 231.72 | 310.66 | 280.04 |
| Short term receivables total | 393.14 | 667.57 | 361.62 | 394.28 | 309.81 |
| Cash and bank deposits | 1 648.31 | 1 618.06 | 2 537.42 | 2 398.27 | 2 464.37 |
| Cash and cash equivalents | 1 648.31 | 1 618.06 | 2 537.42 | 2 398.27 | 2 464.37 |
| Balance sheet total (assets) | 3 747.82 | 3 832.22 | 4 298.25 | 4 051.07 | 3 892.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 1 000.00 | 740.00 | 800.00 |
| Retained earnings | 1 133.81 | 788.44 | 604.50 | 812.90 | 757.73 |
| Profit of the financial year | 654.63 | 816.06 | 948.40 | 744.83 | 808.86 |
| Shareholders equity total | 2 838.44 | 2 654.50 | 2 602.90 | 2 347.73 | 2 416.58 |
| Provisions | 343.45 | 323.77 | 300.58 | 272.26 | 242.72 |
| Non-current deferred tax liabilities | 195.31 | 308.33 | 252.46 | 272.74 | |
| Non-current liabilities total | 195.31 | 308.33 | 252.46 | 272.74 | |
| Current trade creditors | 24.01 | 14.53 | 13.49 | ||
| Current owed to group member | 63.29 | 723.42 | 865.77 | 590.62 | |
| Short-term deferred tax liabilities | 79.56 | ||||
| Other non-interest bearing current liabilities | 486.37 | 571.34 | 363.03 | 298.33 | 356.09 |
| Current liabilities total | 565.93 | 658.64 | 1 086.45 | 1 178.62 | 960.20 |
| Balance sheet total (liabilities) | 3 747.82 | 3 832.22 | 4 298.25 | 4 051.07 | 3 892.25 |
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.