KRONE VINDUER A/S — Credit Rating and Financial Key Figures
CVR number: 28979967
Ålborgvej 576, 9760 Vrå
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 95 517.00 | 77 652.00 | |||
| Employee benefit expenses | -80 324.00 | -64 213.00 | |||
| Total depreciation | -4 137.00 | -4 346.00 | |||
| EBIT | 11 056.00 | 9 093.00 | |||
| Other financial income | 16.00 | 206.00 | |||
| Other financial expenses | - 346.00 | - 180.00 | |||
| Pre-tax profit | 200.00 | 4 793.00 | 8 874.00 | 10 726.00 | 9 119.00 |
| Income taxes | -2 352.00 | -2 006.00 | |||
| Net earnings | 200.00 | 4 793.00 | 8 874.00 | 8 374.00 | 7 113.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2 455.00 | 1 645.00 | |||
| Intangible rights | 14.00 | ||||
| Goodwill | 6.00 | ||||
| Intangible assets total | 2 461.00 | 1 659.00 | |||
| Buildings | 7 670.00 | 6 582.00 | |||
| Machinery and equipment | 610.00 | 1 397.00 | |||
| Advance payments and construction in progress | 780.00 | ||||
| Tangible assets total | 8 280.00 | 8 759.00 | |||
| Other receivables | 52 791.00 | 58 286.00 | 70 801.00 | 31.00 | |
| Investments total | 52 791.00 | 58 286.00 | 70 801.00 | 31.00 | |
| Non-current loans receivable | 16.00 | 16.00 | |||
| Long term receivables total | 16.00 | 16.00 | |||
| Raw materials and consumables | 26 099.00 | 23 499.00 | |||
| Inventories total | 26 099.00 | 23 499.00 | |||
| Current trade debtors | 9 604.00 | 11 446.00 | |||
| Current amounts owed by group member comp. | 7 028.00 | 19 877.00 | |||
| Prepayments and accrued income | 1 067.00 | 474.00 | |||
| Current other receivables | 19 330.00 | 11 137.00 | |||
| Short term receivables total | 37 029.00 | 42 934.00 | |||
| Cash and bank deposits | 12 212.00 | 3 091.00 | |||
| Cash and cash equivalents | 12 212.00 | 3 091.00 | |||
| Balance sheet total (assets) | 52 791.00 | 58 286.00 | 70 801.00 | 86 128.00 | 79 958.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 20 617.00 | 25 036.00 | 33 053.00 | 8 500.00 | 8 500.00 |
| Shares repurchased | 20 000.00 | ||||
| Other reserves | 1 916.00 | 1 283.00 | |||
| Retained earnings | - 200.00 | -4 793.00 | -8 874.00 | 17 121.00 | 6 128.00 |
| Profit of the financial year | 200.00 | 4 793.00 | 8 874.00 | 8 374.00 | 7 113.00 |
| Shareholders equity total | 20 617.00 | 25 036.00 | 33 053.00 | 35 911.00 | 43 024.00 |
| Provisions | 9 302.00 | 5 006.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 22 106.00 | 12 536.00 | |||
| Current owed to group member | 652.00 | 617.00 | |||
| Short-term deferred tax liabilities | 2 419.00 | 4 692.00 | |||
| Other non-interest bearing current liabilities | 9 097.00 | 6 914.00 | |||
| Accruals and deferred income | 6 641.00 | 7 169.00 | |||
| Current liabilities total | 40 915.00 | 31 928.00 | |||
| Balance sheet total (liabilities) | 20 617.00 | 25 036.00 | 33 053.00 | 86 128.00 | 79 958.00 |
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.