KØBMAND BORG ApS — Credit Rating and Financial Key Figures
CVR number: 31372062
Hovedstien 1, Hf. Søndergården 2791 Dragør
elitemarket@live.dk
tel: 32949543
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 536.35 | 892.60 | 491.91 | 640.99 | 529.00 |
| Employee benefit expenses | - 408.68 | - 683.61 | - 537.86 | - 496.31 | - 596.00 |
| Total depreciation | -3.50 | -3.50 | -3.50 | -16.81 | -3.50 |
| EBIT | 124.08 | 205.50 | -49.45 | 161.49 | -70.50 |
| Other financial income | 0.01 | 0.32 | |||
| Other financial expenses | -4.05 | -3.75 | -68.45 | -8.06 | 1.15 |
| Net income from associates (fin.) | 66.98 | -21.29 | 83.36 | -39.43 | 29.82 |
| Pre-tax profit | 187.01 | 180.46 | -34.53 | 114.01 | -39.22 |
| Income taxes | -30.16 | -96.46 | 25.32 | -38.42 | |
| Net earnings | 156.84 | 84.00 | -9.21 | 75.59 | -39.22 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 10.47 | 6.97 | 3.47 | 22.94 | 19.44 |
| Tangible assets total | 10.47 | 6.97 | 3.47 | 22.94 | 19.44 |
| Holdings in group member companies | 282.00 | 260.71 | 344.08 | ||
| Participating interests | 20.00 | 20.00 | 30.00 | 304.65 | 334.47 |
| Investments total | 302.00 | 280.71 | 374.08 | 304.65 | 334.47 |
| Non-current loans receivable | 30.00 | 30.00 | |||
| Long term receivables total | 30.00 | 30.00 | |||
| Finished products/goods | 240.95 | 238.52 | 232.85 | 232.85 | 232.85 |
| Inventories total | 240.95 | 238.52 | 232.85 | 232.85 | 232.85 |
| Current trade debtors | 76.52 | 134.70 | 22.24 | 11.24 | |
| Current amounts owed by group member comp. | 54.68 | 4.68 | |||
| Current owed by particip. interest comp. | 203.17 | 243.33 | 593.33 | 293.33 | 348.33 |
| Prepayments and accrued income | 10.52 | ||||
| Current other receivables | 62.78 | 158.20 | 158.20 | 205.98 | 159.13 |
| Current deferred tax assets | 7.07 | 24.20 | 24.20 | 24.20 | |
| Short term receivables total | 404.21 | 540.91 | 808.50 | 523.51 | 542.90 |
| Cash and bank deposits | 113.27 | 260.88 | 33.84 | 150.78 | 39.80 |
| Cash and cash equivalents | 113.27 | 260.88 | 33.84 | 150.78 | 39.80 |
| Balance sheet total (assets) | 1 070.90 | 1 328.00 | 1 452.74 | 1 264.73 | 1 199.45 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 202.00 | 180.71 | 264.08 | 266.31 | 254.47 |
| Retained earnings | 259.80 | 437.93 | 438.57 | 427.13 | 514.55 |
| Profit of the financial year | 156.84 | 84.00 | -9.21 | 75.59 | -39.22 |
| Shareholders equity total | 743.65 | 827.65 | 818.44 | 894.02 | 854.81 |
| Provisions | 3.75 | 3.67 | 0.76 | 4.61 | 4.61 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 79.78 | 52.62 | 24.92 | ||
| Current trade creditors | 23.70 | 10.00 | 10.54 | 11.47 | 10.00 |
| Current owed to participating | 53.66 | 206.78 | 233.34 | 261.99 | |
| Current owed to group member | 245.32 | ||||
| Short-term deferred tax liabilities | 29.48 | 85.92 | 35.36 | 17.70 | 16.62 |
| Other non-interest bearing current liabilities | 190.54 | 294.50 | 110.60 | 103.60 | 51.43 |
| Current liabilities total | 323.50 | 496.69 | 633.53 | 366.10 | 340.04 |
| Balance sheet total (liabilities) | 1 070.90 | 1 328.00 | 1 452.74 | 1 264.73 | 1 199.45 |
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.