KONGEVEJEN 155 ApS
CVR number: 36444606
Skovvej 84, 2920 Charlottenlund
ul@u77.dk
tel: 40138690
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 344.33 | 1 298.48 | 1 340.53 | 1 573.48 | 1 903.49 |
| Reduction in value of non-current assets | 884.36 | 6 412.00 | 420.48 | 1 762.08 | 4 700.41 |
| EBIT | 2 228.69 | 7 710.48 | 1 761.01 | 3 335.56 | 6 603.90 |
| Other financial income | 247.49 | 278.65 | 473.92 | ||
| Other financial expenses | - 316.24 | - 405.20 | - 556.41 | - 541.83 | - 822.91 |
| Pre-tax profit | 1 912.45 | 7 305.28 | 1 452.09 | 3 072.38 | 6 254.90 |
| Income taxes | - 421.84 | -1 610.31 | - 320.78 | - 674.80 | -1 332.17 |
| Net earnings | 1 490.61 | 5 694.96 | 1 131.32 | 2 397.58 | 4 922.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 21 000.00 | 27 500.00 | 28 000.00 | 29 800.00 | 34 700.00 |
| Tangible assets total | 21 000.00 | 27 500.00 | 28 000.00 | 29 800.00 | 34 700.00 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 6 347.49 | 6 626.14 | 7 109.90 | ||
| Long term receivables total | 6 347.49 | 6 626.14 | 7 109.90 | ||
| Inventories total | |||||
| Current trade debtors | 303.09 | 335.88 | 602.63 | 751.96 | 446.71 |
| Prepayments and accrued income | 1.74 | ||||
| Current other receivables | 34.20 | 30.12 | |||
| Short term receivables total | 303.09 | 335.88 | 602.63 | 786.16 | 478.57 |
| Cash and bank deposits | 761.04 | 6 766.81 | 522.38 | 925.57 | 452.81 |
| Cash and cash equivalents | 761.04 | 6 766.81 | 522.38 | 925.57 | 452.81 |
| Balance sheet total (assets) | 22 064.13 | 34 602.69 | 35 472.50 | 38 137.88 | 42 741.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 6 500.00 | ||||
| Retained earnings | 9 069.27 | 4 059.88 | 9 754.84 | 10 886.16 | 13 283.74 |
| Profit of the financial year | 1 490.61 | 5 694.96 | 1 131.32 | 2 397.58 | 4 922.73 |
| Shareholders equity total | 10 609.88 | 16 304.84 | 10 936.16 | 13 333.74 | 18 256.47 |
| Provisions | 2 275.97 | 3 686.61 | 3 779.12 | 4 166.78 | 5 156.96 |
| Non-current loans from credit institutions | 5 858.69 | 11 924.52 | 11 617.93 | 11 325.89 | 11 039.78 |
| Non-current owed to group member | 1 335.40 | 6 809.47 | 6 972.11 | 6 283.82 | |
| Non-current other liabilities | 596.69 | 609.65 | 640.14 | 694.12 | 393.63 |
| Non-current liabilities total | 7 790.78 | 12 534.17 | 19 067.53 | 18 992.12 | 17 717.23 |
| Current loans from credit institutions | 351.10 | 309.04 | 311.25 | 305.27 | 299.21 |
| Current trade creditors | 123.46 | 155.50 | 100.87 | 44.49 | 19.11 |
| Current owed to participating | 81.75 | 683.72 | |||
| Current owed to group member | 178.65 | 192.94 | 104.19 | ||
| Short-term deferred tax liabilities | 179.28 | 119.67 | 132.27 | 185.14 | 341.64 |
| Other non-interest bearing current liabilities | 296.62 | 440.61 | 581.73 | 500.72 | 580.29 |
| Accruals and deferred income | 355.28 | 368.53 | 384.91 | 416.68 | 266.19 |
| Current liabilities total | 1 387.50 | 2 077.07 | 1 689.69 | 1 645.25 | 1 610.63 |
| Balance sheet total (liabilities) | 22 064.13 | 34 602.69 | 35 472.50 | 38 137.88 | 42 741.29 |
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.