KALUNDBORG LINESMEN ApS — Credit Rating and Financial Key Figures
CVR number: 26113032
Elledevej 3, 4400 Kalundborg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 762.85 | 5 547.89 | 5 874.35 | 6 084.59 | 5 980.45 |
| Employee benefit expenses | -4 807.27 | -5 009.88 | -4 858.95 | -4 627.28 | -4 604.34 |
| Total depreciation | - 151.24 | -89.50 | -49.81 | -19.90 | -27.97 |
| EBIT | 804.34 | 448.50 | 965.59 | 1 437.42 | 1 348.14 |
| Other financial income | 106.30 | 58.15 | 10.31 | 5.19 | 60.94 |
| Other financial expenses | -19.58 | -51.79 | -36.57 | -31.83 | -37.63 |
| Net income from associates (fin.) | -82.45 | 526.99 | 1 156.87 | 2 512.81 | 2 601.30 |
| Pre-tax profit | 808.60 | 981.85 | 2 096.21 | 3 923.59 | 3 972.76 |
| Income taxes | - 198.12 | - 101.63 | - 208.61 | - 314.59 | - 309.11 |
| Net earnings | 610.48 | 880.22 | 1 887.59 | 3 608.99 | 3 663.65 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 187.18 | 97.68 | 47.87 | 27.97 | |
| Tangible assets total | 187.18 | 97.68 | 47.87 | 27.97 | |
| Holdings in group member companies | 3.17 | 469.14 | 2 096.00 | 3 378.82 | 3 880.11 |
| Investments total | 3.17 | 469.14 | 2 096.00 | 3 378.82 | 3 880.11 |
| Non-current other receivables | 756.34 | ||||
| Long term receivables total | 756.34 | ||||
| Inventories total | |||||
| Current trade debtors | 810.23 | 575.90 | 526.84 | 769.95 | 494.96 |
| Current amounts owed by group member comp. | 306.97 | 757.01 | 765.66 | 620.47 | 1 291.03 |
| Current other receivables | 502.23 | 181.68 | 446.18 | 377.88 | 830.33 |
| Current deferred tax assets | 0.60 | 5.60 | 10.40 | 9.90 | 12.10 |
| Short term receivables total | 1 620.03 | 1 520.20 | 1 749.07 | 1 778.20 | 2 628.43 |
| Other current investments | 875.98 | 20.79 | 31.10 | 33.24 | 38.46 |
| Cash and bank deposits | 409.46 | 739.04 | 641.75 | 1 298.00 | 2 474.64 |
| Cash and cash equivalents | 1 285.44 | 759.83 | 672.86 | 1 331.24 | 2 513.10 |
| Balance sheet total (assets) | 3 095.83 | 2 846.85 | 4 565.81 | 7 272.57 | 9 021.64 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 227.24 | 850.00 | 500.00 | 1 500.00 | 3 000.00 |
| Other reserves | 9.14 | 1 166.00 | 2 448.82 | 2 950.11 | |
| Retained earnings | - 610.48 | - 859.14 | -1 635.79 | -2 531.01 | -2 423.31 |
| Profit of the financial year | 610.48 | 880.22 | 1 887.59 | 3 608.99 | 3 663.65 |
| Shareholders equity total | 1 352.24 | 1 005.22 | 2 042.81 | 5 151.80 | 7 315.46 |
| Non-current other liabilities | 147.31 | 152.10 | |||
| Non-current deferred tax liabilities | 193.57 | 250.32 | 567.29 | 1 024.43 | 1 008.90 |
| Non-current liabilities total | 340.88 | 402.41 | 567.29 | 1 024.43 | 1 008.90 |
| Current loans from credit institutions | 236.72 | ||||
| Current trade creditors | 82.82 | 28.54 | 73.08 | 60.45 | 98.01 |
| Current owed to participating | 596.11 | 886.14 | 1 534.58 | 822.22 | 352.23 |
| Current owed to group member | 58.09 | 167.38 | |||
| Short-term deferred tax liabilities | 95.58 | ||||
| Other non-interest bearing current liabilities | 628.21 | 524.53 | 111.32 | 155.57 | 79.68 |
| Current liabilities total | 1 402.71 | 1 439.21 | 1 955.70 | 1 096.33 | 697.29 |
| Balance sheet total (liabilities) | 3 095.83 | 2 846.85 | 4 565.81 | 7 272.57 | 9 021.64 |
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.