Kulturhuset & Skulpturparken Blokhus A/S — Credit Rating and Financial Key Figures
CVR number: 33396821
Vesterhavsvej 6, 9492 Blokhus
mail@kulturhusetblokhus.dk
tel: 88443388
www.kulturhusetblokhus.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 5 871.20 | 4 242.67 | 10 713.54 | 7 018.57 | 5 845.14 |
Employee benefit expenses | -5 362.69 | -5 534.03 | -6 907.10 | -6 586.10 | -6 326.00 |
Other operating expenses | -17.84 | ||||
Total depreciation | - 871.33 | - 724.65 | - 722.75 | -2 558.66 | -2 615.25 |
EBIT | - 362.82 | -2 016.00 | 3 083.70 | -2 126.18 | -3 113.96 |
Other financial income | 6.93 | 0.08 | |||
Other financial expenses | - 276.75 | - 516.87 | - 473.25 | - 368.74 | - 789.74 |
Net income from associates (fin.) | -22.53 | -32.68 | -17.77 | ||
Pre-tax profit | - 632.64 | -2 532.88 | 2 587.91 | -2 527.61 | -3 921.38 |
Income taxes | 130.88 | 557.38 | - 569.90 | 549.00 | 850.00 |
Net earnings | - 501.76 | -1 975.50 | 2 018.01 | -1 978.61 | -3 071.38 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 720.00 | 480.00 | 240.00 | ||
Intangible assets total | 720.00 | 480.00 | 240.00 | ||
Land and waters | 38 645.60 | 38 905.32 | 40 133.45 | 44 495.92 | 44 275.01 |
Machinery and equipment | 397.45 | 246.03 | 11 590.63 | 11 522.22 | 8 951.58 |
Advance payments and construction in progress | 3 017.88 | ||||
Tangible assets total | 39 043.05 | 39 151.35 | 54 741.96 | 56 018.13 | 53 226.59 |
Participating interests | 277.47 | 194.79 | 277.02 | ||
Other receivables | 48.75 | 48.75 | 48.75 | 48.75 | 48.75 |
Investments total | 48.75 | 48.75 | 326.22 | 243.54 | 325.77 |
Non-current other receivables | 1 100.00 | 1 200.00 | 1 100.00 | ||
Long term receivables total | 1 100.00 | 1 200.00 | 1 100.00 | ||
Finished products/goods | 754.61 | 1 270.30 | 1 325.84 | 1 202.57 | 1 130.61 |
Inventories total | 754.61 | 1 270.30 | 1 325.84 | 1 202.57 | 1 130.61 |
Current trade debtors | 356.93 | 472.66 | 138.00 | 224.16 | 294.43 |
Current amounts owed by group member comp. | 24.55 | 302.18 | 15.10 | 1 775.00 | |
Current owed by particip. interest comp. | 9.38 | ||||
Prepayments and accrued income | 134.60 | 166.19 | 195.93 | 99.79 | 125.42 |
Current other receivables | 1 565.16 | 1 783.35 | 1 716.73 | 306.02 | 122.62 |
Current deferred tax assets | 309.00 | 850.00 | 265.00 | 814.00 | 1 664.00 |
Short term receivables total | 2 390.25 | 3 574.38 | 2 340.13 | 1 443.97 | 3 981.47 |
Cash and bank deposits | 209.93 | 163.44 | 148.96 | 188.46 | 499.19 |
Cash and cash equivalents | 209.93 | 163.44 | 148.96 | 188.46 | 499.19 |
Balance sheet total (assets) | 43 166.60 | 44 688.22 | 60 223.11 | 60 296.68 | 60 263.62 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
Retained earnings | 20 524.59 | 20 022.83 | 43 997.33 | 47 817.12 | 45 838.51 |
Profit of the financial year | - 501.76 | -1 975.50 | 2 018.01 | -1 978.61 | -3 071.38 |
Shareholders equity total | 23 022.83 | 21 047.33 | 49 015.34 | 48 838.51 | 45 767.13 |
Non-current loans from credit institutions | 16 315.34 | 14 513.76 | 7 549.18 | 5 787.44 | 11 715.85 |
Non-current other liabilities | 96.76 | 301.81 | |||
Non-current liabilities total | 16 412.10 | 14 815.56 | 7 549.18 | 5 787.44 | 11 715.85 |
Current loans from credit institutions | 1 809.88 | 3 753.02 | 2 295.27 | 3 174.14 | 1 200.00 |
Current trade creditors | 659.44 | 467.45 | 321.83 | 1 002.73 | 796.02 |
Current owed to participating | 0.79 | 4.41 | |||
Current owed to group member | 48.18 | 1 961.19 | 2.34 | ||
Other non-interest bearing current liabilities | 1 100.66 | 2 496.66 | 907.75 | 1 480.58 | 767.72 |
Accruals and deferred income | 113.50 | 147.00 | 131.40 | 12.50 | 12.50 |
Current liabilities total | 3 731.66 | 8 825.32 | 3 658.60 | 5 670.74 | 2 780.64 |
Balance sheet total (liabilities) | 43 166.60 | 44 688.22 | 60 223.11 | 60 296.68 | 60 263.62 |
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.