Sailing Bornholm ApS — Credit Rating and Financial Key Figures
CVR number: 39537575
Gamlevældevej 42, Østerlars 3760 Gudhjem
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -50.00 | -7.00 | -87.00 | 5.00 | -15.88 |
| Total depreciation | -22.57 | ||||
| EBIT | -50.00 | -7.00 | -87.00 | 5.00 | -38.45 |
| Other financial expenses | - 150.00 | - 107.00 | -85.00 | -91.00 | - 118.77 |
| Pre-tax profit | - 200.00 | - 114.00 | - 172.00 | -86.00 | - 157.22 |
| Income taxes | 44.00 | 25.00 | 37.00 | 19.00 | 34.58 |
| Net earnings | - 156.00 | -89.00 | - 135.00 | -67.00 | - 122.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 873.00 | 1 807.00 | 2 023.00 | 2 201.00 | 2 178.83 |
| Tangible assets total | 1 873.00 | 1 807.00 | 2 023.00 | 2 201.00 | 2 178.83 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 24.00 | ||||
| Prepayments and accrued income | 17.00 | 13.00 | 11.00 | 11.00 | 6.75 |
| Current other receivables | 72.00 | 36.00 | 126.00 | 39.00 | 22.65 |
| Current deferred tax assets | 64.00 | 85.00 | 101.00 | 29.00 | 62.78 |
| Short term receivables total | 153.00 | 158.00 | 238.00 | 79.00 | 92.18 |
| Balance sheet total (assets) | 2 026.00 | 1 965.00 | 2 261.00 | 2 280.00 | 2 271.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | -72.00 | - 228.00 | - 316.00 | - 451.00 | - 517.50 |
| Profit of the financial year | - 156.00 | -89.00 | - 135.00 | -67.00 | - 122.64 |
| Shareholders equity total | - 128.00 | - 217.00 | - 351.00 | - 418.00 | - 540.14 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 366.00 | 898.00 | 534.00 | 988.00 | 958.95 |
| Advances received | 76.00 | 76.00 | 76.00 | ||
| Current trade creditors | 8.00 | 8.00 | 8.00 | 8.00 | 9.66 |
| Current owed to participating | 15.00 | 15.00 | 15.00 | 15.00 | |
| Current owed to group member | 689.00 | 1 185.00 | 1 978.00 | 1 687.00 | 1 842.53 |
| Other non-interest bearing current liabilities | 1.00 | 0.00 | |||
| Current liabilities total | 2 154.00 | 2 182.00 | 2 612.00 | 2 698.00 | 2 811.15 |
| Balance sheet total (liabilities) | 2 026.00 | 1 965.00 | 2 261.00 | 2 280.00 | 2 271.01 |
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.