Kindred Denmark ApS
CVR number: 34478872
Stockholmsgade 45, 2100 København Ø
tel: 33110220
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 15 638.66 | 14 040.94 | 15 416.04 | 14 659.52 | 13 304.47 |
| External services | -2 314.95 | -1 518.00 | -1 432.52 | -1 701.62 | -1 547.56 |
| Gross profit | 13 323.70 | 12 522.93 | 13 983.52 | 12 957.90 | 11 756.90 |
| Employee benefit expenses | -10 629.55 | -11 130.07 | -10 734.10 | -10 577.13 | -10 189.28 |
| Other operating expenses | -0.83 | ||||
| Total depreciation | - 211.00 | -58.03 | -50.06 | -15.92 | -11.63 |
| EBIT | 2 483.15 | 1 334.84 | 3 199.36 | 2 364.85 | 1 555.17 |
| Other financial income | 22.97 | ||||
| Other financial expenses | -3.02 | -17.38 | -49.46 | -81.89 | -69.36 |
| Pre-tax profit | 2 480.13 | 1 317.46 | 3 149.91 | 2 282.96 | 1 508.77 |
| Income taxes | - 527.54 | - 292.98 | - 705.19 | - 515.94 | - 337.33 |
| Net earnings | 1 952.59 | 1 024.47 | 2 444.71 | 1 767.02 | 1 171.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 117.13 | 64.12 | 33.56 | 17.64 | 17.15 |
| Tangible assets total | 117.13 | 64.12 | 33.56 | 17.64 | 17.15 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 5 578.47 | 10 031.64 | 10 529.25 | 11 497.19 | 13 586.97 |
| Prepayments and accrued income | 69.39 | 226.84 | 49.83 | 65.88 | 86.79 |
| Current other receivables | 305.81 | 327.27 | 280.17 | 273.13 | 316.09 |
| Current deferred tax assets | 777.92 | 21.11 | 21.24 | 17.04 | 379.71 |
| Short term receivables total | 6 731.60 | 10 606.86 | 10 880.50 | 11 853.25 | 14 369.57 |
| Cash and bank deposits | 933.47 | 744.81 | 1 955.35 | 1 031.16 | |
| Cash and cash equivalents | 933.47 | 744.81 | 1 955.35 | 1 031.16 | |
| Balance sheet total (assets) | 7 782.19 | 11 415.79 | 12 869.41 | 12 902.05 | 14 386.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 3 852.48 | 5 805.07 | 6 829.55 | 9 274.26 | 11 041.28 |
| Profit of the financial year | 1 952.59 | 1 024.47 | 2 444.71 | 1 767.02 | 1 171.44 |
| Shareholders equity total | 5 885.07 | 6 909.55 | 9 354.26 | 11 121.28 | 12 292.72 |
| Non-current other liabilities | 365.60 | 763.85 | |||
| Non-current liabilities total | 365.60 | 763.85 | |||
| Current trade creditors | 89.17 | 245.49 | 100.68 | 99.73 | 123.14 |
| Short-term deferred tax liabilities | 143.52 | 309.30 | 1.74 | ||
| Other non-interest bearing current liabilities | 1 442.35 | 3 353.39 | 3 105.17 | 1 679.30 | 1 970.86 |
| Current liabilities total | 1 531.52 | 3 742.39 | 3 515.15 | 1 780.77 | 2 094.00 |
| Balance sheet total (liabilities) | 7 782.19 | 11 415.79 | 12 869.41 | 12 902.05 | 14 386.72 |
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.