SOLSIDENS TURISTFART ApS — Credit Rating and Financial Key Figures
CVR number: 10083265
Voerbjergvej 108, 9400 Nørresundby
soltur@mail.dk
tel: 98172530
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 195.55 | 7 719.34 | 7 250.53 | 9 706.44 | 10 880.89 |
| Employee benefit expenses | -5 493.11 | -4 506.40 | -4 368.86 | -5 926.77 | -6 676.99 |
| Other operating expenses | - 397.67 | - 198.42 | - 302.66 | - 304.83 | - 313.36 |
| Total depreciation | -1 225.87 | -1 252.77 | - 715.57 | - 778.84 | -1 244.11 |
| EBIT | 78.89 | 1 761.75 | 1 863.45 | 2 696.00 | 2 646.42 |
| Other financial income | 100.46 | 51.41 | 56.05 | 49.84 | 44.26 |
| Other financial expenses | -86.96 | -55.33 | -35.37 | - 133.39 | - 129.63 |
| Net income from associates (fin.) | 3.22 | 0.77 | -7.09 | 7.33 | -35.45 |
| Pre-tax profit | 95.61 | 1 758.60 | 1 877.04 | 2 619.77 | 2 525.60 |
| Income taxes | -25.79 | - 389.21 | - 417.33 | - 580.03 | - 565.27 |
| Net earnings | 69.82 | 1 369.39 | 1 459.71 | 2 039.74 | 1 960.33 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 124.61 | 25.52 | 55.50 | 494.82 | |
| Machinery and equipment | 3 348.85 | 2 720.86 | 1 595.93 | 3 929.03 | 4 020.36 |
| Tangible assets total | 3 473.46 | 2 746.38 | 1 595.93 | 3 984.53 | 4 515.19 |
| Holdings in group member companies | 44.33 | 45.10 | 38.02 | 45.34 | 9.89 |
| Investments total | 397.33 | 398.10 | 391.02 | 398.34 | 362.89 |
| Long term receivables total | |||||
| Raw materials and consumables | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Inventories total | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current trade debtors | 22.36 | 446.26 | 267.47 | 405.00 | |
| Current amounts owed by group member comp. | 1 883.61 | 3 125.16 | 1 767.91 | 3 214.06 | 754.89 |
| Prepayments and accrued income | 29.95 | 40.18 | 80.82 | 29.95 | 34.85 |
| Current other receivables | 85.04 | 371.26 | 91.56 | ||
| Current deferred tax assets | 9.61 | 23.03 | |||
| Short term receivables total | 2 008.21 | 3 187.70 | 2 318.03 | 3 882.75 | 1 286.31 |
| Cash and bank deposits | 182.49 | 105.24 | 1 393.51 | 425.11 | 30.38 |
| Cash and cash equivalents | 182.49 | 105.24 | 1 393.51 | 425.11 | 30.38 |
| Balance sheet total (assets) | 6 071.49 | 6 447.42 | 5 708.49 | 8 700.73 | 6 204.76 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 69.82 | 1 369.39 | 1 459.71 | 2 039.74 | 1 960.33 |
| Retained earnings | 1 105.18 | - 194.39 | - 284.71 | - 864.74 | - 785.33 |
| Profit of the financial year | 69.82 | 1 369.39 | 1 459.71 | 2 039.74 | 1 960.33 |
| Shareholders equity total | 1 369.82 | 2 669.39 | 2 759.71 | 3 339.74 | 3 260.33 |
| Provisions | 69.12 | 6.50 | 74.78 | 70.95 | |
| Non-current loans from credit institutions | 501.07 | ||||
| Non-current leasing loans | 1 346.29 | 751.34 | |||
| Non-current other liabilities | 390.49 | 289.29 | |||
| Non-current deferred tax liabilities | 283.37 | 301.12 | 259.32 | ||
| Non-current liabilities total | 1 736.78 | 1 040.62 | 283.37 | 802.19 | 259.32 |
| Current loans from credit institutions | 502.45 | 549.00 | 1 361.90 | 517.47 | |
| Current trade creditors | 636.77 | 460.44 | 936.76 | 512.91 | 394.34 |
| Current owed to group member | 712.61 | 0.60 | |||
| Short-term deferred tax liabilities | 113.67 | 451.84 | 446.86 | 482.22 | 569.10 |
| Other non-interest bearing current liabilities | 1 642.87 | 1 269.64 | 1 281.78 | 1 414.38 | 1 132.65 |
| Current liabilities total | 2 895.77 | 2 730.91 | 2 665.41 | 4 484.02 | 2 614.16 |
| Balance sheet total (liabilities) | 6 071.49 | 6 447.42 | 5 708.49 | 8 700.73 | 6 204.76 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.