KRISTIAN CARØE LIND ApS
CVR number: 31072174
Vestervangsparken 20, Fastrup 8355 Solbjerg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 460.08 | 460.00 | 640.00 | 400.00 | 200.00 |
| External services | -11.00 | -12.75 | -14.72 | -17.80 | -19.94 |
| Gross profit | 449.08 | 447.25 | 625.28 | 382.20 | 180.06 |
| EBIT | 449.08 | 447.25 | 625.28 | 382.20 | 180.06 |
| Other financial income | 5.42 | 8.93 | 13.23 | 6.68 | 10.05 |
| Other financial expenses | - 198.39 | - 111.14 | -47.24 | -13.06 | |
| Pre-tax profit | 256.12 | 345.04 | 591.27 | 375.83 | 190.11 |
| Net earnings | 256.12 | 345.04 | 591.27 | 375.83 | 190.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 3 349.76 | 3 349.76 | 3 349.76 | 3 349.76 | 3 349.76 |
| Investments total | 3 349.76 | 3 349.76 | 3 349.76 | 3 349.76 | 3 349.76 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 600.00 | 200.00 | |||
| Current other receivables | 0.04 | 0.04 | 0.04 | 1 006.72 | 956.75 |
| Short term receivables total | 600.04 | 0.04 | 0.04 | 1 006.72 | 1 156.75 |
| Cash and bank deposits | 5.07 | 612.16 | 871.21 | 125.95 | 48.24 |
| Cash and cash equivalents | 5.07 | 612.16 | 871.21 | 125.95 | 48.24 |
| Balance sheet total (assets) | 3 954.86 | 3 961.95 | 4 221.01 | 4 482.43 | 4 554.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 3 005.54 | 3 148.66 | 3 379.30 | 3 852.76 | 4 106.59 |
| Profit of the financial year | 256.12 | 345.04 | 591.27 | 375.83 | 190.11 |
| Shareholders equity total | 3 497.26 | 3 731.70 | 4 209.96 | 4 471.39 | 4 543.70 |
| Provisions | 185.30 | 116.25 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Other non-interest bearing current liabilities | 264.80 | 106.50 | 3.55 | 3.55 | 3.54 |
| Current liabilities total | 272.30 | 114.00 | 11.05 | 11.05 | 11.04 |
| Balance sheet total (liabilities) | 3 954.86 | 3 961.95 | 4 221.01 | 4 482.43 | 4 554.74 |
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.