KOMPLEMENTARSELSKABET TN CRUISE ApS — Credit Rating and Financial Key Figures
CVR number: 33152957
Boltonvej 7, 2300 København S
Income statement (kUSD)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 14.18 | 15.16 | 15.83 | 15.03 | 15.39 |
External services | -4.39 | -3.27 | |||
Gross profit | 14.18 | 15.16 | 15.83 | 10.64 | 12.11 |
Costs of management | -1.59 | -2.19 | -2.68 | ||
EBIT | 12.59 | 12.98 | 13.15 | 10.64 | 12.11 |
Other financial income | 5.47 | 4.53 | 4.48 | 4.20 | 5.52 |
Other financial expenses | -0.90 | -0.07 | -0.39 | -0.20 | -0.14 |
Pre-tax profit | 17.15 | 17.44 | 17.24 | 14.64 | 17.50 |
Income taxes | -3.93 | -3.85 | -3.79 | -3.22 | -3.83 |
Net earnings | 13.22 | 13.59 | 13.44 | 11.42 | 13.67 |
Assets (kUSD)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current amounts owed by group member comp. | 94.76 | 114.53 | 121.10 | 132.68 | 142.28 |
Short term receivables total | 94.76 | 114.53 | 121.10 | 132.68 | 142.28 |
Cash and bank deposits | 5.16 | 4.52 | 7.83 | 6.49 | 6.23 |
Cash and cash equivalents | 5.16 | 4.52 | 7.83 | 6.49 | 6.23 |
Balance sheet total (assets) | 99.92 | 119.05 | 128.93 | 139.17 | 148.51 |
Equity and liabilities (kUSD)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Share capital | 13.67 | 13.67 | 13.67 | 13.67 | 13.67 |
Retained earnings | 61.19 | 74.42 | 88.01 | 101.45 | 112.87 |
Profit of the financial year | 13.22 | 13.59 | 13.44 | 11.42 | 13.67 |
Shareholders equity total | 88.08 | 101.68 | 115.12 | 126.54 | 140.21 |
Non-current liabilities total | |||||
Current owed to participating | 2.28 | 3.74 | 3.85 | 3.86 | |
Short-term deferred tax liabilities | 8.09 | 10.97 | 7.73 | 6.57 | 5.80 |
Other non-interest bearing current liabilities | 1.46 | 2.65 | 2.22 | 2.21 | 2.50 |
Current liabilities total | 11.83 | 17.37 | 13.81 | 12.63 | 8.30 |
Balance sheet total (liabilities) | 99.92 | 119.05 | 128.93 | 139.17 | 148.51 |
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.