JØRN KUDSK HOLDING ApS
CVR number: 33045646
Kastrup Bygade 16, Kastrup 6510 Gram
jk@kudsk-nissum.dk
tel: 20801500
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -44.81 | 41.92 | 155.34 | 329.12 | 382.86 |
Employee benefit expenses | - 144.00 | - 144.00 | - 144.00 | - 144.00 | - 144.00 |
Other operating expenses | -5.00 | ||||
Total depreciation | - 161.44 | - 135.06 | - 258.12 | - 366.41 | - 515.17 |
EBIT | - 355.26 | - 237.14 | - 246.78 | - 181.29 | - 276.31 |
Other financial income | 2 602.45 | 2 133.20 | 1 806.91 | 1 993.99 | 1 779.62 |
Other financial expenses | -81.88 | - 340.94 | - 750.76 | -2 797.64 | - 200.32 |
Income from other inv. held as non-curr. assets | 15.90 | ||||
Net income from associates (fin.) | 246.28 | 1 046.83 | 500.42 | 1 342.14 | 1 634.77 |
Pre-tax profit | 2 411.59 | 2 617.84 | 1 309.79 | 357.20 | 2 937.76 |
Income taxes | - 450.89 | - 342.11 | - 178.04 | -65.31 | - 207.91 |
Net earnings | 1 960.70 | 2 275.73 | 1 131.75 | 291.90 | 2 729.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 209.10 | ||||
Intangible assets total | 209.10 | ||||
Land and waters | 721.84 | 692.97 | 664.10 | 635.22 | |
Machinery and equipment | 376.54 | 802.78 | 1 000.93 | 1 908.25 | 1 632.45 |
Tangible assets total | 376.54 | 1 524.63 | 1 693.90 | 2 572.35 | 2 267.68 |
Holdings in group member companies | 2 166.12 | 3 212.95 | |||
Participating interests | 2 227.37 | 3 730.32 | 5 083.91 | ||
Other receivables | 250.00 | 250.00 | |||
Investments total | 2 166.12 | 3 212.95 | 2 227.37 | 3 980.32 | 5 333.91 |
Non-curr. owed by group member comp. | 12 000.00 | 11 000.00 | |||
Non-curr. owed by particip. interest comp. | 11 000.00 | 11 000.00 | 11 000.00 | ||
Non-current loans receivable | 7 360.02 | 8 419.55 | 9 673.06 | 10 936.18 | 11 256.74 |
Non-current other receivables | 1 200.00 | 1 232.16 | 752.79 | ||
Long term receivables total | 19 360.02 | 19 419.55 | 21 873.06 | 23 168.34 | 23 009.53 |
Finished products/goods | 265.00 | ||||
Inventories total | 265.00 | ||||
Current amounts owed by group member comp. | 469.01 | 1 236.54 | 225.87 | ||
Current owed by particip. interest comp. | 1 056.57 | 1 806.12 | 2 315.29 | ||
Current other receivables | 203.50 | 232.13 | |||
Short term receivables total | 672.51 | 1 468.67 | 1 056.57 | 2 031.99 | 2 315.29 |
Other current investments | 5 938.75 | 4 356.05 | 5 107.42 | ||
Cash and bank deposits | 934.76 | 2 575.95 | 296.18 | 5.47 | 592.60 |
Cash and cash equivalents | 6 873.51 | 6 931.99 | 5 403.60 | 5.47 | 592.60 |
Balance sheet total (assets) | 29 922.80 | 32 557.79 | 32 254.50 | 31 758.47 | 33 519.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Shares repurchased | 750.00 | 1 500.00 | 1 200.00 | 1 600.00 | |
Retained earnings | 26 899.67 | 27 360.36 | 28 436.09 | 29 567.84 | 28 259.74 |
Profit of the financial year | 1 960.70 | 2 275.73 | 1 131.75 | 291.90 | 2 729.85 |
Shareholders equity total | 29 690.36 | 31 216.09 | 30 847.84 | 29 939.74 | 32 669.59 |
Provisions | 17.80 | 5.80 | 28.40 | 141.10 | 115.90 |
Non-current leasing loans | 491.09 | 331.03 | |||
Non-current liabilities total | 491.09 | 331.03 | |||
Current loans from credit institutions | 1 121.42 | 160.06 | |||
Current trade creditors | 748.74 | 5.85 | |||
Current owed to participating | 1.32 | 11.12 | 5.17 | 34.67 | 62.15 |
Current owed to group member | 168.28 | 554.54 | 352.43 | 93.08 | |
Other non-interest bearing current liabilities | 45.04 | 21.50 | 1 020.66 | 30.44 | 81.34 |
Current liabilities total | 214.64 | 1 335.90 | 1 378.25 | 1 186.54 | 402.48 |
Balance sheet total (liabilities) | 29 922.80 | 32 557.79 | 32 254.50 | 31 758.47 | 33 519.00 |
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.