Badminton Famly ApS — Credit Rating and Financial Key Figures
CVR number: 39953773
Egedal Centret 69 A, 3660 Stenløse
hello@badmintonfamly.com
tel: 20285105
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 110.01 | 179.46 | 336.35 | 45.30 | 293.66 |
| Employee benefit expenses | -86.70 | - 186.95 | - 224.89 | - 125.10 | - 195.69 |
| EBIT | 23.31 | -7.48 | 111.45 | -79.80 | 97.97 |
| Other financial income | 0.21 | ||||
| Other financial expenses | -1.84 | -0.42 | -6.00 | -6.56 | -1.12 |
| Pre-tax profit | 21.48 | -7.90 | 105.46 | -86.15 | 96.85 |
| Income taxes | -5.24 | -22.57 | 0.00 | -8.10 | |
| Net earnings | 16.24 | -7.90 | 82.89 | -86.14 | 88.75 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12.64 | 6.67 | |||
| Current other receivables | 0.61 | 16.85 | 18.13 | 16.02 | 31.68 |
| Current deferred tax assets | 2.00 | 6.18 | |||
| Short term receivables total | 13.26 | 18.85 | 18.13 | 22.20 | 38.35 |
| Cash and bank deposits | 57.34 | 36.30 | 132.24 | 46.74 | 98.21 |
| Cash and cash equivalents | 57.34 | 36.30 | 132.24 | 46.74 | 98.21 |
| Balance sheet total (assets) | 70.60 | 55.15 | 150.38 | 68.94 | 136.56 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -14.19 | 2.05 | -5.85 | 77.04 | -9.11 |
| Profit of the financial year | 16.24 | -7.90 | 82.89 | -86.14 | 88.75 |
| Shareholders equity total | 42.05 | 34.15 | 117.04 | 30.89 | 119.65 |
| Non-current liabilities total | |||||
| Current owed to participating | 4.42 | 4.42 | 2.02 | 0.73 | 0.73 |
| Short-term deferred tax liabilities | 5.47 | 21.48 | 4.43 | ||
| Other non-interest bearing current liabilities | 18.67 | 16.59 | 9.84 | 37.32 | 11.75 |
| Current liabilities total | 28.55 | 21.00 | 33.34 | 38.05 | 16.91 |
| Balance sheet total (liabilities) | 70.60 | 55.15 | 150.38 | 68.94 | 136.56 |
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.