Fitnessklubben Valby ApS
CVR number: 40883843
Trekronergade 149 A, 2500 Valby
rasmusskovmadsen@hotmail.com
tel: 22257573
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13.44 | 862.76 | 799.67 | 1 007.85 | 1 155.19 |
| Other operating expenses | -7.09 | - 534.08 | - 602.37 | - 771.40 | - 743.40 |
| Total depreciation | -0.38 | -55.67 | -55.67 | -39.71 | -39.71 |
| EBIT | 5.96 | 273.00 | 141.63 | 196.74 | 372.07 |
| Other financial income | 0.13 | ||||
| Other financial expenses | -0.01 | -5.66 | -7.41 | -10.17 | -3.88 |
| Pre-tax profit | 5.96 | 267.35 | 134.21 | 186.57 | 368.32 |
| Income taxes | -1.31 | -59.53 | -30.47 | -42.44 | -86.21 |
| Net earnings | 4.65 | 207.82 | 103.74 | 144.13 | 282.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 168.05 | 134.44 | 100.83 | 67.22 | 33.61 |
| Machinery and equipment | 30.50 | 24.40 | 18.30 | 12.20 | 6.10 |
| Tangible assets total | 198.56 | 158.84 | 119.13 | 79.42 | 39.71 |
| Other receivables | 160.38 | 160.38 | 160.38 | 160.38 | 185.18 |
| Investments total | 160.38 | 160.38 | 160.38 | 160.38 | 185.18 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 19.36 | 27.68 | 24.32 | 83.58 | |
| Current amounts owed by group member comp. | 30.59 | ||||
| Prepayments and accrued income | 21.56 | 71.09 | 32.29 | 1.17 | |
| Current other receivables | 8.17 | 3.13 | 0.70 | 5.23 | |
| Short term receivables total | 8.17 | 40.92 | 101.89 | 57.31 | 120.56 |
| Cash and bank deposits | 118.35 | 559.91 | 307.68 | 278.77 | 302.80 |
| Cash and cash equivalents | 118.35 | 559.91 | 307.68 | 278.77 | 302.80 |
| Balance sheet total (assets) | 485.46 | 920.06 | 689.09 | 575.88 | 648.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 300.00 | 144.00 | 150.00 | ||
| Other reserves | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Retained earnings | 4.65 | -87.54 | - 127.79 | - 133.67 | |
| Profit of the financial year | 4.65 | 207.82 | 103.74 | 144.13 | 282.12 |
| Shareholders equity total | 104.65 | 312.46 | 416.21 | 260.33 | 398.44 |
| Provisions | 1.31 | 8.99 | 8.59 | 7.96 | 8.74 |
| Non-current owed to group member | 370.00 | 396.88 | |||
| Non-current deferred tax liabilities | 51.85 | 30.87 | |||
| Non-current liabilities total | 370.00 | 448.73 | 30.87 | ||
| Current trade creditors | 36.24 | 17.69 | |||
| Current owed to participating | 0.68 | ||||
| Short-term deferred tax liabilities | 8.99 | 31.08 | 73.43 | ||
| Other non-interest bearing current liabilities | 9.50 | 140.89 | 233.43 | 240.28 | 149.28 |
| Current liabilities total | 9.50 | 149.88 | 233.43 | 307.59 | 241.07 |
| Balance sheet total (liabilities) | 485.46 | 920.06 | 689.09 | 575.88 | 648.25 |
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.