SALMON FLY ApS

APSIn liquidation

CVR 17245236Frederikssundsvej 114B, 2700 BrønshøjForhandlere af sports- og campingudstyr· NACE 476410Est. 1993 · 33 years old1 employees

Overview

SALMON FLY ApS is a Danish APS based in Brønshøj, operating in the Forhandlere af sports- og campingudstyr sector. Incorporated in 1993, the company has 1 employee and reported a gross profit of DKK 85.4k in its latest annual filing.

Gross profit 2022

85.4K DKK

+146% vs 2021

EBITDA margin (of gross profit)

47.5 %

+429% vs 2021

Net profit 2022

37.6K DKK

+372% vs 2021

Key ratios

See full ratios →

48.6 %

Average

Around the average of companies in the same industry

20182022

1.9×

Strong

Among the 40% highest rated companies in the industry

20182022

4.3 %

Average

Around the average of companies in the same industry

20182022

EBITDA — year on year

DKK thousands

Key figures

Annual report 2022

Gross profit	85.4K DKK	+146%
EBITDA	40.6K DKK	+429%
Net profit	37.6K DKK	+372%
Total assets	884.2K DKK	+8%
Equity	429.4K DKK	+10%
Employees	1	—

Financial development

In its most recent annual report (2022), SALMON FLY ApS reported a gross profit of DKK 85.4k, an increase of 146% on the year before. The figures on this page draw on 5 annual filings covering 2018 to 2022. The bottom line showed a net profit of DKK 37.6k, and the EBITDA margin stood at 47.5%.

At the end of 2022, equity financed 48.6% of the balance sheet, and current assets covered short-term debt 1.9 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2022	2021	2020	2019	2018
Gross profit	85	35	155	25	56
Staff expenses	-45	-47	-49	-45	-48
EBITDA	41	-12	106	-20	8
Depreciation & amort.	-0	-0	-0	-0	-0
EBIT	41	-12	106	-20	8
Net financials	-3	-1	-6	-6	-11
Profit before tax	38	-14	100	-27	-3
Tax	-0	-0	-0	-0	-0
Net profit	38	-14	100	-27	-3

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2022	2021	2020	2019	2018
Total assets	884	816	889	832	867
Equity	429	392	406	305	332
Long-term debt	0	0	0	0	0
Short-term debt	455	425	483	526	535
Total debt	455	425	483	526	535

Financial ratios

5-year trend

EBITDA margin (of gross profit)

47.5 %

20182022

Equity ratio

48.6 %

Average

Around the average of companies in the same industry

20182022

Return on equity

8.8 %

Average

Around the average of companies in the same industry

20182022

Net profit margin (of gross profit)

44.0 %

20182022

Asset turnover (of gross profit)

0.10×

20182022

Debt / equity

1.06×

Average

Around the average of companies in the same industry

20182022

Sector performance

23 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Return on equity (ROE)Average

Around the average of companies in the same industry

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on assets (ROA)Average

Around the average of companies in the same industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Return on net assets (RONA)Average

Around the average of companies in the same industry

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Basic earning power (BEP)Average

Around the average of companies in the same industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioVery strong

Among the 20% highest rated companies in the industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Gross marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Liquidity

Current ratioStrong

Among the 40% highest rated companies in the industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioVery weak

Among the 10% lowest rated companies in the industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioWeak

Among the 40% lowest rated companies in the industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Current assets to equityAverage

Around the average of companies in the same industry

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalStrong

Among the 40% highest rated companies in the industry

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Cash conversion ratioAverage

Around the average of companies in the same industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Debt & solvency

Solidity ratioAverage

Around the average of companies in the same industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioAverage

Around the average of companies in the same industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Debt to equityAverage

Around the average of companies in the same industry

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityAverage

Around the average of companies in the same industry

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Income to debtAverage

Around the average of companies in the same industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtAverage

Around the average of companies in the same industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest coverageStrong

Among the 30% highest rated companies in the industry

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtStrong

Among the 40% highest rated companies in the industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginAverage

Around the average of companies in the same industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Efficiency & development

Equity to contributed capitalWeak

Among the 40% lowest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in equityStrong

Among the 40% highest rated companies in the industry

The size of this year's increase or decrease in the company's equity.

One-year change in debtWeak

Among the 40% lowest rated companies in the industry

The size of this year's increase or decrease in the company's debt.

Asset turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to total assets — the ability to generate revenue from the asset base.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

Annual reports & filings

Annual report 2022
Filed via CVR / Virk · Period 2021-10-01 – 2022-09-30
View PDF
Annual report 2021
Filed via CVR / Virk · Period 2020-10-01 – 2021-09-30
View PDF
Annual report 2020
Filed via CVR / Virk · Period 2019-10-01 – 2020-09-30
View PDF
Annual report 2019
Filed via CVR / Virk · Period 2018-10-01 – 2019-09-30
View PDF
Annual report 2018
Filed via CVR / Virk · Period 2017-10-01 – 2018-09-30
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (5)


KV Knud Verner Andersen Audit	Audit	1993 – 1995
KD Kim Dan Rasmussen Management	Management	1993 – 2023
SP Søren Penzien Mamsen Audit	Audit	1997 – 1999
BF Brian Filipsen Management	Management	1993 – 1996
KT Kjeld Torben Birk Audit	Audit	1995 – 1996

Board of directors

Non-executive oversight

No data on file.

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
Kim Dan Rasmussen	Individual	100%	100%	2011

Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.

One in three Danish companies experiences fraud

Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.

See the fraud module

Related companies

Company hierarchy

No registered parent or subsidiaries

Board network connections

Board members of SALMON FLY ApS also hold positions in 7 other companies.

Person	Role here	Other companies
Kjeld Torben Birk	Audit	5 companies
Søren Penzien Mamsen	Audit	1 company
Brian Filipsen	Management	1 company

Frequently asked questions

What is the CVR number of SALMON FLY ApS?

SALMON FLY ApS is registered with CVR / Virk under CVR 17245236.

What is the gross profit of SALMON FLY ApS?

SALMON FLY ApS reported a gross profit of DKK 85.4k in 2022.

How many employees does SALMON FLY ApS have?

SALMON FLY ApS employs 1 people as of the latest annual report.

Where is SALMON FLY ApS headquartered?

SALMON FLY ApS's registered address is Frederikssundsvej 114B.