Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
GILLELEJE BADEHOTEL ApS — Credit Rating and Financial Key Figures
CVR number: 13227705
Hulsøvej 15, 3250 Gilleleje
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 949.86 | 6 679.98 | 8 795.35 | 7 551.17 | 4 726.08 |
| Employee benefit expenses | -3 375.76 | -3 475.91 | -9 856.46 | -4 457.51 | -4 711.04 |
| Total depreciation | - 771.37 | - 781.46 | - 899.35 | - 770.55 | - 760.24 |
| EBIT | 1 802.73 | 2 422.61 | -1 960.45 | 2 323.10 | - 745.20 |
| Other financial income | 1 068.32 | 1 030.96 | 829.20 | 116.50 | 144.02 |
| Other financial expenses | - 268.00 | - 352.51 | - 966.91 | - 454.15 | - 295.37 |
| Net income from associates (fin.) | -29.42 | -29.30 | 0.57 | 1.05 | -2.71 |
| Pre-tax profit | 2 573.63 | 3 071.77 | -2 097.59 | 1 986.51 | - 899.26 |
| Income taxes | - 599.56 | - 788.76 | 417.91 | - 441.01 | 193.93 |
| Net earnings | 1 974.07 | 2 283.01 | -1 679.67 | 1 545.50 | - 705.34 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 17 800.00 | 24 128.32 | 17 800.00 | 17 800.00 | 19 200.00 |
| Machinery and equipment | 935.46 | 691.77 | 1 647.74 | 1 086.75 | 1 052.12 |
| Advance payments and construction in progress | 35.00 | ||||
| Tangible assets total | 18 735.46 | 24 820.09 | 19 447.74 | 18 886.75 | 20 287.12 |
| Holdings in group member companies | 194.40 | 165.11 | 165.68 | 166.74 | 164.02 |
| Investments total | 243.96 | 214.66 | 215.24 | 216.29 | 213.58 |
| Non-curr. owed by group member comp. | 777.13 | ||||
| Long term receivables total | 777.13 | ||||
| Finished products/goods | 506.98 | 681.25 | 768.80 | 753.73 | 786.77 |
| Inventories total | 506.98 | 681.25 | 768.80 | 753.73 | 786.77 |
| Current trade debtors | 20.71 | ||||
| Prepayments and accrued income | 66.79 | 135.79 | 155.33 | 159.48 | 123.47 |
| Current other receivables | 1 411.29 | 792.85 | 3 420.48 | 2 712.58 | 3 034.57 |
| Current deferred tax assets | 84.00 | 193.85 | 146.16 | ||
| Short term receivables total | 1 498.79 | 928.64 | 3 659.81 | 3 065.91 | 3 304.20 |
| Other current investments | 4 555.31 | ||||
| Cash and bank deposits | 10 855.97 | 8 475.83 | 451.00 | 2 407.49 | 1 021.09 |
| Cash and cash equivalents | 15 411.28 | 8 475.83 | 451.00 | 2 407.49 | 1 021.09 |
| Balance sheet total (assets) | 37 173.60 | 35 120.47 | 24 542.58 | 25 330.17 | 25 612.76 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 6 985.31 | 6 985.31 | 6 985.31 | 7 516.01 | 8 784.91 |
| Shares repurchased | 13 700.00 | 135.00 | |||
| Other reserves | -13 700.00 | ||||
| Retained earnings | 14 162.83 | 2 845.86 | 5 546.01 | 3 532.51 | 5 239.62 |
| Profit of the financial year | 1 974.07 | 2 283.01 | -1 679.67 | 1 545.50 | - 705.34 |
| Shareholders equity total | 23 322.21 | 12 314.18 | 11 051.64 | 12 929.02 | 13 519.19 |
| Provisions | 2 513.90 | 2 631.93 | 2 210.93 | 2 745.57 | 2 955.27 |
| Non-current loans from credit institutions | 7 316.92 | 11 757.82 | 7 854.37 | 7 408.10 | 6 977.18 |
| Non-current deferred tax liabilities | 560.11 | 600.66 | |||
| Non-current liabilities total | 7 877.03 | 12 358.47 | 7 854.37 | 7 408.10 | 6 977.18 |
| Current loans from credit institutions | 600.00 | 1 497.11 | 989.79 | 453.85 | 397.09 |
| Advances received | 45.41 | 62.28 | 91.61 | 161.66 | 91.85 |
| Current trade creditors | 766.66 | 886.25 | 843.69 | 768.15 | 1 170.83 |
| Current owed to group member | 193.09 | 202.74 | 212.36 | 172.82 | |
| Short-term deferred tax liabilities | 139.94 | ||||
| Other non-interest bearing current liabilities | 1 908.46 | 5 177.16 | 1 297.79 | 651.45 | 328.53 |
| Current liabilities total | 3 460.47 | 7 815.90 | 3 425.62 | 2 247.48 | 2 161.12 |
| Balance sheet total (liabilities) | 37 173.60 | 35 120.47 | 24 542.58 | 25 330.17 | 25 612.76 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.