KOP & KANDE KOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 35040226
Helligkorsgade 1, 6000 Kolding
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 982.00 | 2 307.43 | 2 011.02 | 1 433.82 | 1 519.64 |
| Employee benefit expenses | -1 449.56 | -1 512.77 | -1 673.87 | -1 568.00 | -1 683.78 |
| Total depreciation | -17.57 | -4.40 | -57.07 | -67.52 | -67.52 |
| EBIT | 514.87 | 790.25 | 280.09 | - 201.70 | - 231.66 |
| Other financial income | 0.04 | 1.60 | 0.00 | 6.20 | 3.50 |
| Other financial expenses | -17.02 | -18.62 | -32.46 | -50.56 | -44.84 |
| Pre-tax profit | 497.89 | 773.23 | 247.63 | - 246.05 | - 273.00 |
| Income taxes | - 142.53 | - 171.45 | -55.42 | 52.21 | 39.08 |
| Net earnings | 355.36 | 601.77 | 192.20 | - 193.84 | - 233.92 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 6.61 | 89.09 | 533.47 | 465.94 | 398.42 |
| Tangible assets total | 6.61 | 89.09 | 533.47 | 465.94 | 398.42 |
| Other receivables | 350.00 | 351.00 | 351.00 | 351.00 | 351.00 |
| Investments total | 350.00 | 351.00 | 351.00 | 351.00 | 351.00 |
| Non-current loans receivable | 396.99 | 389.27 | 437.84 | 406.89 | 290.78 |
| Long term receivables total | 396.99 | 389.27 | 437.84 | 406.89 | 290.78 |
| Finished products/goods | 2 557.92 | 3 145.64 | 3 424.09 | 3 115.78 | 2 872.79 |
| Inventories total | 2 557.92 | 3 145.64 | 3 424.09 | 3 115.78 | 2 872.79 |
| Current trade debtors | 43.71 | 74.96 | 82.72 | 111.88 | 99.28 |
| Current amounts owed by group member comp. | 216.00 | ||||
| Prepayments and accrued income | 4.38 | 18.00 | 176.30 | ||
| Current other receivables | 67.96 | 23.72 | 113.47 | 82.12 | |
| Current deferred tax assets | 47.50 | 106.31 | |||
| Short term receivables total | 43.71 | 142.92 | 326.81 | 290.85 | 464.01 |
| Cash and bank deposits | 509.26 | 665.59 | 26.65 | 52.18 | 45.65 |
| Cash and cash equivalents | 509.26 | 665.59 | 26.65 | 52.18 | 45.65 |
| Balance sheet total (assets) | 3 864.50 | 4 783.52 | 5 099.86 | 4 682.65 | 4 422.66 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 122.00 | |
| Retained earnings | 1 990.04 | 2 232.40 | 2 719.77 | 2 789.98 | 2 596.13 |
| Profit of the financial year | 355.36 | 601.77 | 192.20 | - 193.84 | - 233.92 |
| Shareholders equity total | 2 536.00 | 3 027.17 | 3 106.38 | 2 798.13 | 2 442.21 |
| Provisions | 67.78 | 71.66 | 102.27 | 60.37 | 21.29 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 732.49 | 440.13 | 657.57 | ||
| Current trade creditors | 748.99 | 1 173.81 | 785.45 | 1 112.58 | 1 090.30 |
| Current owed to group member | 29.84 | 37.73 | |||
| Short-term deferred tax liabilities | 206.19 | 231.02 | 130.40 | ||
| Other non-interest bearing current liabilities | 305.53 | 279.86 | 242.88 | 241.60 | 173.56 |
| Current liabilities total | 1 260.71 | 1 684.69 | 1 891.21 | 1 824.15 | 1 959.16 |
| Balance sheet total (liabilities) | 3 864.50 | 4 783.52 | 5 099.86 | 4 682.65 | 4 422.66 |
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.