INTERNATIONAL BADMINTION ACADEMY ApS — Credit Rating and Financial Key Figures
CVR number: 27385400
Hørretløkken 319, 8320 Mårslet
michaelkjeldsen@gmail.com
tel: 40521922
Income statement (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 119.00 | 34.00 | 106.00 | 188.00 | 237.34 |
| Total depreciation | -5.00 | ||||
| EBIT | 114.00 | 34.00 | 106.00 | 188.00 | 237.34 |
| Other financial income | 20.00 | 23.00 | 25.00 | 26.00 | 26.00 |
| Other financial expenses | -7.00 | -5.00 | -36.00 | -5.00 | -2.08 |
| Pre-tax profit | 127.00 | 52.00 | 95.00 | 209.00 | 261.26 |
| Income taxes | -29.00 | -12.00 | -29.00 | -46.00 | -66.95 |
| Net earnings | 98.00 | 40.00 | 66.00 | 163.00 | 194.31 |
Assets (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | -1.00 | ||||
| Tangible assets total | -1.00 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 41.00 | 132.48 | |||
| Inventories total | 41.00 | 132.48 | |||
| Current trade debtors | 14.00 | ||||
| Current amounts owed by group member comp. | 427.00 | 490.00 | 508.00 | 492.00 | 611.17 |
| Current deferred tax assets | 2.00 | 2.00 | 1.00 | 1.00 | 0.63 |
| Short term receivables total | 443.00 | 492.00 | 509.00 | 493.00 | 611.80 |
| Cash and bank deposits | 39.00 | 30.00 | 48.00 | 34.00 | 11.89 |
| Cash and cash equivalents | 39.00 | 30.00 | 48.00 | 34.00 | 11.89 |
| Balance sheet total (assets) | 481.00 | 522.00 | 557.00 | 568.00 | 756.17 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 29.00 | 128.00 | -33.00 | 33.00 | 195.66 |
| Profit of the financial year | 98.00 | 40.00 | 66.00 | 163.00 | 194.31 |
| Shareholders equity total | 257.00 | 298.00 | 363.00 | 326.00 | 519.96 |
| Non-current liabilities total | |||||
| Current trade creditors | 155.00 | 189.00 | 89.00 | 99.00 | 128.60 |
| Current owed to participating | 33.00 | 22.00 | 52.00 | 53.00 | |
| Short-term deferred tax liabilities | 29.00 | 12.00 | 29.00 | 46.00 | 66.74 |
| Other non-interest bearing current liabilities | 7.00 | 1.00 | 24.00 | 44.00 | 40.86 |
| Current liabilities total | 224.00 | 224.00 | 194.00 | 242.00 | 236.21 |
| Balance sheet total (liabilities) | 481.00 | 522.00 | 557.00 | 568.00 | 756.17 |
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.