Kelvin A/S — Credit Rating and Financial Key Figures
CVR number: 42396745
Bisgården 2, 7500 Holstebro
jbj@b-t.dk
tel: 30327436
Income statement (kDKK)
2022 | 2023 | 2024 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 2 211.09 | 1 034.37 | 4 029.26 |
Employee benefit expenses | -1 226.12 | - 782.52 | -2 766.29 |
Total depreciation | -80.00 | -57.40 | - 132.75 |
EBIT | 904.97 | 194.45 | 1 130.22 |
Other financial income | 3.31 | 32.29 | |
Other financial expenses | -11.68 | -0.70 | |
Pre-tax profit | 893.29 | 197.05 | 1 162.51 |
Income taxes | - 197.60 | -43.34 | - 256.94 |
Net earnings | 695.68 | 153.71 | 905.57 |
Assets (kDKK)
2022 | 2023 | 2024 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Other receivables | 18.20 | ||
Investments total | 18.20 | ||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 23.07 | 783.26 | 1 566.14 |
Prepayments and accrued income | 54.58 | 74.88 | |
Current other receivables | 54.70 | 303.68 | |
Short term receivables total | 23.07 | 892.53 | 1 944.70 |
Cash and bank deposits | 1 368.82 | 1 110.96 | 1 276.59 |
Cash and cash equivalents | 1 368.82 | 1 110.96 | 1 276.59 |
Balance sheet total (assets) | 1 391.88 | 2 003.50 | 3 239.49 |
Equity and liabilities (kDKK)
2022 | 2023 | 2024 | |
---|---|---|---|
Share capital | 400.00 | 800.00 | 800.00 |
Shares repurchased | 500.00 | ||
Retained earnings | - 500.00 | 295.68 | 449.39 |
Profit of the financial year | 695.68 | 153.71 | 905.57 |
Shareholders equity total | 1 095.68 | 1 249.39 | 2 154.96 |
Provisions | 3.61 | 112.53 | |
Non-current liabilities total | |||
Advances received | 28.34 | ||
Current trade creditors | 37.97 | 135.73 | 300.63 |
Short-term deferred tax liabilities | 197.60 | 237.34 | 187.75 |
Other non-interest bearing current liabilities | 60.63 | 377.43 | 455.28 |
Current liabilities total | 296.20 | 750.49 | 972.00 |
Balance sheet total (liabilities) | 1 391.88 | 2 003.50 | 3 239.49 |
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.