Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
KOI GARDEN GILLELEJE ApS — Credit Rating and Financial Key Figures
CVR number: 15346299
Nellerupgårds Alle 33, 3250 Gilleleje
tel: 48300670
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 653.48 | 1 795.60 | 2 913.67 | 1 412.60 | 1 760.98 |
| Employee benefit expenses | - 640.28 | - 851.67 | - 804.39 | - 877.76 | -1 021.28 |
| Other operating expenses | - 115.09 | ||||
| Total depreciation | - 111.52 | - 165.69 | - 179.64 | - 152.14 | - 217.32 |
| EBIT | -98.31 | 778.25 | 1 929.65 | 267.62 | 522.39 |
| Other financial income | 148.17 | 79.12 | 114.38 | 277.14 | 174.21 |
| Other financial expenses | -68.31 | - 309.63 | - 107.36 | -88.61 | -48.89 |
| Net income from associates (fin.) | 1 875.40 | - 267.04 | |||
| Pre-tax profit | 1 856.95 | 280.69 | 1 936.67 | 456.14 | 647.72 |
| Income taxes | -9.27 | - 106.80 | - 246.40 | - 119.81 | - 144.08 |
| Net earnings | 1 847.68 | 173.89 | 1 690.27 | 336.33 | 503.63 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 200.00 | 160.00 | 120.00 | 80.00 | 40.00 |
| Intangible assets total | 200.00 | 160.00 | 120.00 | 80.00 | 40.00 |
| Land and waters | 6 559.92 | 6 534.98 | 5 312.42 | 5 217.37 | 5 122.31 |
| Machinery and equipment | 81.66 | 64.58 | 47.50 | 30.42 | 365.30 |
| Tangible assets total | 6 641.58 | 6 599.55 | 5 359.92 | 5 247.78 | 5 487.62 |
| Holdings in group member companies | 3 375.40 | ||||
| Investments total | 3 375.40 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 94.97 | 59.22 | |||
| Finished products/goods | 23.92 | 15.53 | 19.34 | ||
| Inventories total | 94.97 | 59.22 | 23.92 | 15.53 | 19.34 |
| Current trade debtors | 347.60 | 484.63 | 434.62 | 566.01 | 284.71 |
| Prepayments and accrued income | 36.93 | ||||
| Current other receivables | 315.79 | 49.94 | 36.65 | 191.02 | |
| Current deferred tax assets | 208.72 | 90.43 | 47.31 | 57.50 | 76.68 |
| Short term receivables total | 872.11 | 575.05 | 531.87 | 660.15 | 589.33 |
| Other current investments | 1 157.39 | 927.37 | 1 008.95 | 1 067.76 | 1 109.97 |
| Cash and bank deposits | 2 716.83 | 5 740.63 | 8 605.33 | 6 967.44 | 7 223.66 |
| Cash and cash equivalents | 3 874.21 | 6 668.00 | 9 614.29 | 8 035.20 | 8 333.63 |
| Balance sheet total (assets) | 15 058.28 | 14 061.83 | 15 650.00 | 14 038.66 | 14 469.93 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 122.00 | 125.00 | |||
| Retained earnings | 7 883.40 | 9 731.08 | 9 782.97 | 11 348.24 | 11 684.57 |
| Profit of the financial year | 1 847.68 | 173.89 | 1 690.27 | 336.33 | 503.63 |
| Shareholders equity total | 9 856.08 | 10 029.97 | 11 720.24 | 11 934.57 | 12 313.20 |
| Non-current loans from credit institutions | 3 152.04 | 2 974.66 | 2 883.94 | 1 235.95 | 1 156.25 |
| Non-current other liabilities | 93.10 | 132.90 | 122.40 | 54.00 | 53.70 |
| Non-current liabilities total | 3 245.14 | 3 107.56 | 3 006.34 | 1 289.95 | 1 209.95 |
| Current loans from credit institutions | 180.00 | 180.00 | 120.52 | 76.86 | 79.64 |
| Current trade creditors | 134.51 | 137.48 | 112.85 | 203.65 | 310.81 |
| Current owed to participating | 174.27 | 174.27 | 175.11 | 219.21 | 245.52 |
| Current owed to group member | 1 176.21 | ||||
| Short-term deferred tax liabilities | 169.74 | 74.65 | |||
| Other non-interest bearing current liabilities | 292.06 | 432.55 | 345.19 | 239.78 | 310.81 |
| Current liabilities total | 1 957.06 | 924.30 | 923.43 | 814.15 | 946.78 |
| Balance sheet total (liabilities) | 15 058.28 | 14 061.83 | 15 650.00 | 14 038.66 | 14 469.93 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.