KØRETEKNIKKEN ApS — Credit Rating and Financial Key Figures
CVR number: 10465893
Ålandsvej 2, 8800 Viborg
tel: 86628655
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 9 013.63 | 8 634.83 | 9 600.39 | 9 441.26 | 10 148.87 |
Employee benefit expenses | -5 666.77 | -5 915.33 | -6 320.83 | -6 397.28 | -6 302.81 |
Total depreciation | -2 378.53 | -1 430.68 | -1 593.25 | -1 579.13 | -1 748.05 |
EBIT | 968.34 | 1 288.81 | 1 686.32 | 1 464.85 | 2 098.01 |
Other financial income | 119.32 | 136.35 | 148.71 | 148.18 | 212.80 |
Other financial expenses | - 260.62 | - 165.46 | - 167.43 | - 164.62 | - 509.61 |
Net income from associates (fin.) | 396.32 | 469.83 | 115.14 | 350.18 | 127.30 |
Pre-tax profit | 1 223.37 | 1 729.54 | 1 782.74 | 1 798.59 | 1 928.50 |
Income taxes | - 181.35 | - 276.56 | - 366.94 | - 317.92 | - 395.87 |
Net earnings | 1 042.02 | 1 452.97 | 1 415.79 | 1 480.67 | 1 532.62 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 2 199.63 | 2 113.97 | 2 028.32 | 1 942.66 | 1 857.00 |
Buildings | 787.26 | 690.15 | 593.04 | 495.92 | 398.81 |
Machinery and equipment | 3 540.54 | 2 782.01 | 3 844.00 | 4 032.45 | 9 609.53 |
Tangible assets total | 6 527.44 | 5 586.14 | 6 465.35 | 6 471.03 | 11 865.34 |
Holdings in group member companies | 1 269.92 | 1 739.75 | 1 854.89 | 2 205.07 | 2 332.37 |
Investments total | 1 269.92 | 1 739.75 | 1 854.89 | 2 205.07 | 2 332.37 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 1 880.20 | 1 575.60 | 1 882.22 | 2 175.30 | 1 895.19 |
Current amounts owed by group member comp. | 3 608.72 | 4 170.32 | 3 672.11 | 3 418.39 | 3 938.46 |
Prepayments and accrued income | 137.84 | 150.57 | 156.29 | 211.59 | 229.88 |
Current other receivables | 18.54 | 29.54 | 372.12 | 216.84 | 387.38 |
Short term receivables total | 5 645.30 | 5 926.03 | 6 082.73 | 6 022.12 | 6 450.91 |
Cash and bank deposits | 1 367.90 | 1 684.02 | 1 731.32 | 1 870.32 | 1 781.44 |
Cash and cash equivalents | 1 367.90 | 1 684.02 | 1 731.32 | 1 870.32 | 1 781.44 |
Balance sheet total (assets) | 14 810.56 | 14 935.94 | 16 134.30 | 16 568.54 | 22 430.06 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 205.50 | 205.50 | 205.50 | 205.50 | 205.50 |
Shares repurchased | 1 000.00 | 1 000.00 | |||
Retained earnings | 5 421.69 | 5 463.71 | 5 916.69 | 7 332.48 | 8 813.15 |
Profit of the financial year | 1 042.02 | 1 452.97 | 1 415.79 | 1 480.67 | 1 532.62 |
Shareholders equity total | 6 669.21 | 8 122.19 | 8 537.98 | 9 018.65 | 10 551.28 |
Provisions | 426.00 | 432.70 | 518.90 | 537.79 | 820.51 |
Non-current loans from credit institutions | 2 928.19 | 2 494.41 | 2 275.70 | 2 173.30 | 2 099.17 |
Non-current leasing loans | 1 146.92 | 432.76 | 859.37 | 815.43 | 4 334.47 |
Non-current other liabilities | 317.10 | 281.30 | 243.02 | 242.09 | |
Non-current liabilities total | 4 075.11 | 3 244.28 | 3 416.37 | 3 231.75 | 6 675.73 |
Current bonds | 43.55 | 40.63 | 44.62 | ||
Current loans from credit institutions | 1 204.86 | 1 027.86 | 1 160.10 | 729.96 | 1 718.04 |
Current trade creditors | 712.37 | 642.20 | 766.21 | 1 212.48 | 1 089.41 |
Current owed to group member | 603.61 | 539.51 | 493.54 | 473.75 | 385.32 |
Short-term deferred tax liabilities | 194.76 | 266.36 | 276.69 | 294.88 | 106.53 |
Other non-interest bearing current liabilities | 924.64 | 617.30 | 923.89 | 974.66 | 1 038.24 |
Accruals and deferred income | 50.00 | 45.00 | |||
Current liabilities total | 3 640.24 | 3 136.78 | 3 661.05 | 3 780.35 | 4 382.54 |
Balance sheet total (liabilities) | 14 810.56 | 14 935.94 | 16 134.30 | 16 568.54 | 22 430.06 |
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.