COPENHAGEN GOLF CENTER VALLENSBÆK A/S
CVR number: 10887046
Center Boulevard 4, 2300 København S
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 831.00 | 1 571.00 | 1 840.00 | 1 939.00 | 1 761.21 |
| Total depreciation | -80.00 | ||||
| Reduction in value of non-current assets | - 800.00 | -1 300.00 | -1 500.00 | -6 400.00 | -1 000.00 |
| EBIT | 1 031.00 | 191.00 | 340.00 | -4 461.00 | 761.21 |
| Other financial income | 116.00 | 93.00 | 84.00 | 38.00 | 119.94 |
| Other financial expenses | -20.00 | -26.00 | -39.00 | -44.00 | -9.19 |
| Pre-tax profit | 1 127.00 | 258.00 | 385.00 | -4 467.00 | 871.96 |
| Income taxes | - 320.00 | - 244.00 | - 312.00 | - 328.00 | - 263.41 |
| Net earnings | 807.00 | 14.00 | 73.00 | -4 795.00 | 608.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 0.00 | ||||
| Buildings | 14 200.00 | 12 900.00 | 11 400.00 | 5 000.00 | 4 000.00 |
| Tangible assets total | 14 200.00 | 12 900.00 | 11 400.00 | 5 000.00 | 4 000.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 500.00 | 300.00 | 300.00 | 500.00 | 500.00 |
| Current amounts owed by group member comp. | 2 359.00 | 2 132.00 | 872.00 | ||
| Short term receivables total | 2 859.00 | 2 432.00 | 1 172.00 | 500.00 | 500.00 |
| Cash and bank deposits | 1 638.00 | 3 107.00 | 5 813.00 | 7 036.00 | 8 525.28 |
| Cash and cash equivalents | 1 638.00 | 3 107.00 | 5 813.00 | 7 036.00 | 8 525.28 |
| Balance sheet total (assets) | 18 697.00 | 18 439.00 | 18 385.00 | 12 536.00 | 13 025.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Shares repurchased | 872.00 | 5 000.00 | |||
| Retained earnings | 13 709.00 | 14 516.00 | 13 658.00 | 13 731.00 | 3 936.57 |
| Profit of the financial year | 807.00 | 14.00 | 73.00 | -4 795.00 | 608.55 |
| Shareholders equity total | 16 016.00 | 16 030.00 | 16 103.00 | 10 436.00 | 11 045.12 |
| Non-current loans from credit institutions | 633.00 | 437.00 | 243.00 | 49.00 | |
| Non-current other liabilities | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Non-current liabilities total | 2 133.00 | 1 937.00 | 1 743.00 | 1 549.00 | 1 500.00 |
| Current loans from credit institutions | 196.00 | 196.00 | 195.00 | 194.00 | 49.67 |
| Short-term deferred tax liabilities | 320.00 | 244.00 | 312.00 | 328.00 | 263.41 |
| Other non-interest bearing current liabilities | 32.00 | 32.00 | 32.00 | 29.00 | 167.07 |
| Current liabilities total | 548.00 | 472.00 | 539.00 | 551.00 | 480.15 |
| Balance sheet total (liabilities) | 18 697.00 | 18 439.00 | 18 385.00 | 12 536.00 | 13 025.28 |
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.