C.K. Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 29324662
Mageløs 2 C, 8800 Viborg
tel: 61390161
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 56.07 | 49.30 | 49.81 | 46.21 | -4.31 |
| Total depreciation | -5.78 | -5.78 | -5.78 | -5.78 | -5.78 |
| EBIT | 50.28 | 43.52 | 44.02 | 40.43 | -10.10 |
| Other financial income | 0.00 | ||||
| Other financial expenses | -22.67 | -19.99 | -19.79 | -15.59 | -27.10 |
| Pre-tax profit | 27.61 | 23.53 | 24.23 | 24.83 | -37.20 |
| Income taxes | -7.00 | -7.00 | -6.85 | -6.73 | 6.91 |
| Net earnings | 20.61 | 16.53 | 17.38 | 18.10 | -30.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 703.72 | 1 697.93 | 1 692.15 | 1 686.36 | 1 680.58 |
| Tangible assets total | 1 703.72 | 1 697.93 | 1 692.15 | 1 686.36 | 1 680.58 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.17 | 1.17 | 1.17 | 6.91 | |
| Current deferred tax assets | 70.00 | 63.00 | 56.15 | ||
| Short term receivables total | 71.17 | 64.17 | 57.32 | 6.91 | |
| Cash and bank deposits | 10.95 | 0.01 | |||
| Cash and cash equivalents | 10.95 | 0.01 | |||
| Balance sheet total (assets) | 1 774.88 | 1 762.10 | 1 749.46 | 1 697.31 | 1 687.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 375.71 | - 355.10 | - 338.57 | - 321.19 | - 303.09 |
| Profit of the financial year | 20.61 | 16.53 | 17.38 | 18.10 | -30.29 |
| Shareholders equity total | - 230.10 | - 213.57 | - 196.19 | - 178.09 | - 208.37 |
| Non-current loans from credit institutions | 803.69 | 763.34 | 722.89 | 683.37 | 652.45 |
| Non-current liabilities total | 803.69 | 763.34 | 722.89 | 683.37 | 652.45 |
| Current loans from credit institutions | 41.00 | 41.00 | 41.00 | 40.00 | 35.50 |
| Current owed to participating | 818.60 | 829.64 | 840.07 | 859.76 | 913.09 |
| Current owed to group member | 331.69 | 331.69 | 331.69 | 275.54 | 284.82 |
| Short-term deferred tax liabilities | 6.73 | ||||
| Other non-interest bearing current liabilities | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current liabilities total | 1 201.29 | 1 212.34 | 1 222.76 | 1 192.03 | 1 243.42 |
| Balance sheet total (liabilities) | 1 774.88 | 1 762.10 | 1 749.46 | 1 697.31 | 1 687.50 |
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.