Fonden Jyderup Bad.
CVR number: 36717866
Ellebjergvej 35, 4450 Jyderup
Hanne@jyderupsvoemmehal.dk
tel: 40407371
www.jyderupsvømmehal.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 316.72 | 1 148.09 | 587.42 | 689.52 | 803.74 |
| Employee benefit expenses | - 496.35 | - 462.31 | - 373.22 | - 368.52 | - 325.77 |
| Total depreciation | - 639.29 | - 650.27 | - 650.54 | - 666.03 | - 666.03 |
| EBIT | 181.07 | 35.51 | - 436.34 | - 345.03 | - 188.06 |
| Other financial expenses | -0.11 | -7.21 | -5.78 | -2.64 | -1.35 |
| Pre-tax profit | 180.97 | 28.30 | - 442.12 | - 347.68 | - 189.41 |
| Income taxes | -33.43 | 0.32 | 104.52 | 82.96 | 45.68 |
| Net earnings | 147.54 | 28.62 | - 337.60 | - 264.71 | - 143.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 8 268.17 | 7 632.72 | 7 078.19 | 6 439.49 | 5 850.46 |
| Machinery and equipment | 10.24 | 119.27 | 104.45 | 77.12 | 49.79 |
| Tangible assets total | 8 278.41 | 7 751.99 | 7 182.64 | 6 516.61 | 5 900.25 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 15.48 | 18.00 | |||
| Current other receivables | 253.32 | 106.84 | 63.09 | 20.45 | |
| Current deferred tax assets | 79.54 | 79.86 | 184.38 | 267.35 | 313.03 |
| Short term receivables total | 348.35 | 186.70 | 247.47 | 305.80 | 313.03 |
| Cash and bank deposits | 72.44 | 249.74 | 88.26 | 386.49 | |
| Cash and cash equivalents | 72.44 | 249.74 | 88.26 | 386.49 | |
| Balance sheet total (assets) | 8 699.20 | 8 188.43 | 7 518.37 | 7 208.89 | 6 213.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 466.94 | 3 466.94 | 3 466.94 | 3 466.94 | 3 466.94 |
| Retained earnings | 1 381.02 | 1 528.56 | 1 557.18 | 1 219.58 | 954.87 |
| Profit of the financial year | 147.54 | 28.62 | - 337.60 | - 264.71 | - 143.73 |
| Shareholders equity total | 4 995.50 | 5 024.12 | 4 686.52 | 4 421.81 | 4 278.09 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 34.98 | ||||
| Advances received | 35.40 | 1.20 | 27.97 | 48.00 | 12.00 |
| Current trade creditors | 240.63 | 74.29 | 270.10 | 660.05 | 201.53 |
| Other non-interest bearing current liabilities | 3 427.68 | 3 088.82 | 40.44 | 25.70 | 73.35 |
| Accruals and deferred income | 2 493.33 | 2 053.33 | 1 613.33 | ||
| Current liabilities total | 3 703.70 | 3 164.31 | 2 831.84 | 2 787.08 | 1 935.19 |
| Balance sheet total (liabilities) | 8 699.20 | 8 188.43 | 7 518.37 | 7 208.89 | 6 213.28 |
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.