TANNISBY CAMPING ApS — Credit Rating and Financial Key Figures
CVR number: 33594739
Tannisbugtvej 86, 9881 Bindslev
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 777.33 | 881.23 | 868.69 | 789.88 | 518.90 |
| Employee benefit expenses | - 157.87 | -66.46 | -87.92 | -53.24 | - 111.45 |
| Other operating expenses | -10.73 | -74.51 | |||
| Total depreciation | - 163.45 | - 175.09 | - 175.60 | - 268.67 | - 329.60 |
| EBIT | 456.01 | 639.69 | 594.45 | 467.98 | 3.33 |
| Other financial income | 13.55 | 23.34 | 279.73 | 40.59 | |
| Other financial expenses | - 203.07 | - 222.63 | - 191.81 | - 212.63 | - 265.24 |
| Income from other inv. held as non-curr. assets | 43.75 | ||||
| Net income from associates (fin.) | -67.55 | - 336.54 | - 271.87 | -33.05 | - 236.29 |
| Pre-tax profit | 198.95 | 147.60 | 130.76 | 502.03 | - 457.60 |
| Income taxes | -64.55 | - 108.05 | -90.97 | - 118.88 | 47.32 |
| Net earnings | 134.39 | 39.56 | 39.79 | 383.14 | - 410.28 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 407.03 | 4 655.29 | 4 588.68 | 4 522.06 | 5 343.11 |
| Machinery and equipment | 399.04 | 376.47 | 244.76 | 967.65 | 709.68 |
| Tangible assets total | 4 806.07 | 5 031.77 | 4 833.44 | 5 489.71 | 6 052.80 |
| Holdings in group member companies | 142.06 | ||||
| Investments total | 142.06 | ||||
| Non-current loans receivable | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 |
| Long term receivables total | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 |
| Inventories total | |||||
| Current trade debtors | 29.13 | 29.13 | |||
| Current amounts owed by group member comp. | 1 227.97 | 825.67 | 500.95 | 469.15 | |
| Prepayments and accrued income | 3.17 | ||||
| Current other receivables | 2.74 | 41.46 | 14.01 | ||
| Current deferred tax assets | 38.00 | 52.00 | 39.89 | 6.00 | |
| Short term receivables total | 1 297.84 | 909.97 | 500.95 | 550.50 | 20.01 |
| Cash and bank deposits | 2.00 | 175.60 | 4.85 | 26.35 | 2.00 |
| Cash and cash equivalents | 2.00 | 175.60 | 4.85 | 26.35 | 2.00 |
| Balance sheet total (assets) | 6 248.77 | 6 118.13 | 5 340.04 | 6 067.36 | 6 075.61 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 92.06 | ||||
| Retained earnings | 1 601.25 | 1 827.70 | 1 867.26 | 1 907.05 | 2 290.19 |
| Profit of the financial year | 134.39 | 39.56 | 39.79 | 383.14 | - 410.28 |
| Shareholders equity total | 1 907.70 | 1 947.26 | 1 987.05 | 2 370.19 | 1 959.91 |
| Provisions | 132.67 | 131.93 | 126.66 | 171.01 | 123.68 |
| Non-current loans from credit institutions | 3 005.46 | 2 831.68 | 2 214.47 | 2 742.61 | 2 926.86 |
| Non-current liabilities total | 3 005.46 | 2 831.68 | 2 214.47 | 2 742.61 | 2 926.86 |
| Current loans from credit institutions | 813.53 | 625.00 | 635.00 | 510.00 | 543.57 |
| Advances received | 96.90 | 96.90 | 96.90 | 40.00 | 40.00 |
| Current trade creditors | 60.06 | 36.52 | 47.60 | 54.23 | 270.78 |
| Current owed to participating | 40.30 | 331.13 | 174.67 | 82.89 | 101.20 |
| Short-term deferred tax liabilities | 8.79 | 96.42 | |||
| Other non-interest bearing current liabilities | 192.14 | 117.72 | 48.91 | 109.61 | |
| Current liabilities total | 1 202.93 | 1 207.27 | 1 011.86 | 783.55 | 1 065.15 |
| Balance sheet total (liabilities) | 6 248.77 | 6 118.13 | 5 340.04 | 6 067.36 | 6 075.61 |
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.