Badminton Famly ApS
CVR number: 39953773
Egedal Centret 69 A, 3660 Stenløse
hello@badmintonfamly.com
tel: 20285105
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 47.69 | 110.01 | 179.46 | 336.35 | 45.30 |
| Employee benefit expenses | -12.38 | -86.70 | - 186.95 | - 224.89 | - 125.10 |
| EBIT | 35.31 | 23.31 | -7.48 | 111.45 | -79.80 |
| Other financial income | 0.21 | ||||
| Other financial expenses | -0.20 | -1.84 | -0.42 | -6.00 | -6.56 |
| Pre-tax profit | 35.11 | 21.48 | -7.90 | 105.46 | -86.15 |
| Income taxes | -9.31 | -5.24 | -22.57 | 0.00 | |
| Net earnings | 25.81 | 16.24 | -7.90 | 82.89 | -86.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12.64 | ||||
| Current other receivables | 6.52 | 0.61 | 16.85 | 18.13 | 16.02 |
| Current deferred tax assets | 2.00 | 6.18 | |||
| Short term receivables total | 6.52 | 13.26 | 18.85 | 18.13 | 22.20 |
| Cash and bank deposits | 40.61 | 57.34 | 36.30 | 132.24 | 46.74 |
| Cash and cash equivalents | 40.61 | 57.34 | 36.30 | 132.24 | 46.74 |
| Balance sheet total (assets) | 47.13 | 70.60 | 55.15 | 150.38 | 68.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -14.19 | 2.05 | -5.85 | 77.04 | |
| Profit of the financial year | 25.81 | 16.24 | -7.90 | 82.89 | -86.14 |
| Shareholders equity total | 25.81 | 42.05 | 34.15 | 117.04 | 30.89 |
| Non-current liabilities total | |||||
| Current owed to participating | 9.72 | 4.42 | 4.42 | 2.02 | 0.73 |
| Short-term deferred tax liabilities | 21.48 | ||||
| Other non-interest bearing current liabilities | 11.60 | 24.14 | 16.59 | 9.84 | 37.32 |
| Current liabilities total | 21.32 | 28.55 | 21.00 | 33.34 | 38.05 |
| Balance sheet total (liabilities) | 47.13 | 70.60 | 55.15 | 150.38 | 68.94 |
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.