KL Ventilation ApS — Credit Rating and Financial Key Figures
CVR number: 39508087
Ved Storkereden 1, Sønderskov 7000 Fredericia
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 456.31 | 897.61 | 2 475.55 | 4 130.11 | 4 217.09 |
Employee benefit expenses | - 252.55 | - 638.12 | -2 051.77 | -4 411.54 | -2 945.08 |
Other operating expenses | -19.31 | -3.86 | |||
Total depreciation | -3.32 | -9.06 | -29.62 | -70.69 | -66.33 |
EBIT | 200.44 | 250.43 | 394.17 | - 371.44 | 1 201.82 |
Other financial income | 1.21 | ||||
Other financial expenses | -0.91 | -1.28 | -6.58 | -18.64 | -9.22 |
Pre-tax profit | 199.53 | 249.15 | 387.59 | - 390.08 | 1 193.80 |
Income taxes | -43.89 | -55.07 | -86.25 | 82.85 | - 264.48 |
Net earnings | 155.64 | 194.08 | 301.34 | - 307.23 | 929.33 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 41.99 | 32.93 | 266.31 | 372.17 | 231.98 |
Tangible assets total | 41.99 | 32.93 | 266.31 | 372.17 | 231.98 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 18.00 | 38.00 | 63.00 | ||
Inventories total | 18.00 | 38.00 | 63.00 | ||
Current trade debtors | 91.72 | 113.48 | 306.38 | 365.84 | 520.39 |
Prepayments and accrued income | 59.79 | 42.29 | 15.31 | 6.56 | |
Current other receivables | 185.56 | 37.62 | 7.88 | ||
Current deferred tax assets | 61.12 | ||||
Short term receivables total | 91.72 | 173.27 | 534.24 | 479.89 | 534.83 |
Cash and bank deposits | 149.27 | 353.09 | 895.80 | 666.45 | 1 323.45 |
Cash and cash equivalents | 149.27 | 353.09 | 895.80 | 666.45 | 1 323.45 |
Balance sheet total (assets) | 282.98 | 559.29 | 1 714.34 | 1 556.52 | 2 153.26 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 0.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Shares repurchased | 113.00 | 117.80 | |||
Other reserves | 50.00 | ||||
Retained earnings | -50.00 | 105.64 | 186.72 | 488.06 | 63.03 |
Profit of the financial year | 155.64 | 194.08 | 301.34 | - 307.23 | 929.33 |
Shareholders equity total | 155.64 | 349.72 | 651.06 | 230.83 | 1 160.15 |
Provisions | 1.76 | 14.79 | 31.72 | 13.48 | |
Non-current liabilities total | |||||
Current trade creditors | 24.00 | 7.83 | 90.33 | 56.78 | 76.62 |
Short-term deferred tax liabilities | 42.13 | 42.04 | 49.32 | 199.87 | |
Other non-interest bearing current liabilities | 59.44 | 144.90 | 891.91 | 1 268.91 | 703.14 |
Current liabilities total | 125.58 | 194.78 | 1 031.56 | 1 325.69 | 979.62 |
Balance sheet total (liabilities) | 282.98 | 559.29 | 1 714.34 | 1 556.52 | 2 153.26 |
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.