Feriepartner Vestsjælland ApS — Credit Rating and Financial Key Figures
CVR number: 37743275
Drøsselbjergvej 104, 4200 Slagelse
bja@feriepartner.dk
tel: 24259212
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 343.68 | 1 216.22 | 1 099.48 | 1 145.93 | 763.32 |
| Employee benefit expenses | - 898.95 | -1 142.64 | -1 192.58 | -1 198.91 | -1 127.29 |
| Total depreciation | - 427.87 | -76.16 | -76.16 | -76.16 | |
| EBIT | 16.87 | -2.58 | - 169.25 | - 129.13 | - 363.96 |
| Other financial income | 93.10 | 268.25 | 280.86 | 346.68 | 322.46 |
| Other financial expenses | -50.62 | -64.57 | -86.80 | -89.50 | -71.23 |
| Income from other inv. held as non-curr. assets | 33.50 | 11.00 | -10.60 | 56.67 | |
| Pre-tax profit | 92.84 | 212.09 | 14.21 | 128.05 | -56.07 |
| Income taxes | -64.14 | 73.06 | -3.57 | -28.73 | -51.70 |
| Net earnings | 28.70 | 285.15 | 10.64 | 99.32 | - 107.76 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 228.47 | 152.31 | 76.16 | ||
| Intangible assets total | 228.47 | 152.31 | 76.16 | ||
| Tangible assets total | |||||
| Investments total | 7.28 | 9.09 | 9.09 | 54.09 | |
| Non-current loans receivable | 463.50 | 474.50 | 463.90 | 463.90 | 520.40 |
| Long term receivables total | 463.50 | 474.50 | 463.90 | 463.90 | 520.40 |
| Inventories total | |||||
| Prepayments and accrued income | 4.94 | 3.35 | |||
| Current other receivables | 21.58 | 17.20 | 28.26 | 58.45 | 86.78 |
| Current deferred tax assets | 8.09 | 127.06 | 126.43 | 83.70 | 12.00 |
| Short term receivables total | 29.67 | 144.26 | 154.69 | 147.08 | 102.13 |
| Cash and bank deposits | 2 495.82 | 2 411.22 | 1 925.71 | 2 454.00 | 2 639.40 |
| Cash and cash equivalents | 2 495.82 | 2 411.22 | 1 925.71 | 2 454.00 | 2 639.40 |
| Balance sheet total (assets) | 3 217.46 | 3 189.57 | 2 629.55 | 3 074.08 | 3 316.02 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 57.20 | 58.90 | 61.00 | 67.50 | |
| Retained earnings | 1 464.02 | 1 435.52 | 1 661.77 | 1 611.41 | 1 643.24 |
| Profit of the financial year | 28.70 | 285.15 | 10.64 | 99.32 | - 107.76 |
| Shareholders equity total | 1 542.72 | 1 827.87 | 1 781.31 | 1 821.74 | 1 652.97 |
| Provisions | -0.00 | ||||
| Non-current other liabilities | 79.15 | ||||
| Non-current liabilities total | 79.15 | ||||
| Current bonds | 150.00 | 68.95 | |||
| Current trade creditors | 197.34 | 359.97 | 145.19 | 107.24 | 278.66 |
| Other non-interest bearing current liabilities | 244.75 | 105.73 | 70.85 | 117.77 | 73.54 |
| Accruals and deferred income | 1 003.50 | 827.04 | 632.19 | 1 027.33 | 1 310.85 |
| Current liabilities total | 1 595.59 | 1 361.70 | 848.23 | 1 252.34 | 1 663.05 |
| Balance sheet total (liabilities) | 3 217.46 | 3 189.57 | 2 629.55 | 3 074.08 | 3 316.02 |
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.