KENT INDUSTRI DANMARK ApS
CVR number: 29638594
Bjergvangen 5 D, 3060 Espergærde
tel: 60189099
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 228.57 | 7 252.26 | 6 648.90 | 4 534.08 | 6 828.06 |
| Employee benefit expenses | -5 739.61 | -6 749.48 | -5 565.84 | -4 472.94 | -5 739.10 |
| Total depreciation | -39.48 | -37.48 | -40.94 | -30.70 | -40.51 |
| EBIT | 1 449.48 | 465.29 | 1 042.12 | 30.44 | 1 048.45 |
| Other financial income | 3.26 | 2.14 | 0.47 | 9.25 | 110.59 |
| Other financial expenses | -47.75 | -72.83 | -44.65 | -21.82 | -17.89 |
| Pre-tax profit | 1 404.99 | 394.60 | 997.94 | 17.88 | 1 141.15 |
| Income taxes | - 309.10 | -86.80 | - 219.53 | -3.91 | - 251.05 |
| Net earnings | 1 095.90 | 307.80 | 778.41 | 13.96 | 890.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 226.46 | 190.70 | 154.95 | 128.13 | 92.37 |
| Intangible assets total | 226.46 | 190.70 | 154.95 | 128.13 | 92.37 |
| Machinery and equipment | 13.82 | 8.64 | 4.75 | ||
| Tangible assets total | 13.82 | 8.64 | 4.75 | ||
| Other receivables | 72.97 | 103.41 | 80.69 | 79.31 | 82.06 |
| Investments total | 72.97 | 103.41 | 80.69 | 79.31 | 82.06 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 044.89 | 1 110.59 | 1 456.27 | 811.03 | 845.16 |
| Current amounts owed by group member comp. | 37.82 | 1 900.00 | 2 725.41 | 4 600.00 | |
| Prepayments and accrued income | 154.03 | 151.44 | 156.60 | 191.00 | 129.39 |
| Current other receivables | 45.50 | 45.50 | |||
| Current deferred tax assets | 3.11 | ||||
| Short term receivables total | 1 282.23 | 1 307.53 | 3 512.88 | 3 727.43 | 5 577.66 |
| Cash and bank deposits | 6 922.91 | 3 774.04 | 964.24 | 392.63 | 275.10 |
| Cash and cash equivalents | 6 922.91 | 3 774.04 | 964.24 | 392.63 | 275.10 |
| Balance sheet total (assets) | 8 504.57 | 5 389.49 | 4 721.39 | 4 332.25 | 6 027.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 307.80 | ||||
| Retained earnings | 3 750.53 | 538.62 | 846.42 | 1 624.84 | 1 638.80 |
| Profit of the financial year | 1 095.90 | 307.80 | 778.41 | 13.96 | 890.10 |
| Shareholders equity total | 4 971.42 | 1 279.22 | 1 749.84 | 1 763.80 | 2 653.90 |
| Provisions | 25.70 | 24.34 | 17.67 | 12.69 | |
| Non-current other liabilities | 349.04 | 549.38 | |||
| Non-current liabilities total | 349.04 | 549.38 | |||
| Current trade creditors | 319.62 | 194.94 | 149.89 | 360.72 | 108.02 |
| Current owed to group member | 956.65 | 1 084.84 | 1 005.01 | 654.26 | 485.42 |
| Short-term deferred tax liabilities | 308.04 | 88.15 | 226.20 | 8.89 | 501.95 |
| Other non-interest bearing current liabilities | 1 574.10 | 2 168.62 | 1 572.79 | 1 531.89 | 2 277.90 |
| Current liabilities total | 3 158.41 | 3 536.55 | 2 953.89 | 2 555.76 | 3 373.29 |
| Balance sheet total (liabilities) | 8 504.57 | 5 389.49 | 4 721.39 | 4 332.25 | 6 027.19 |
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.