KLELUND ApS
CVR number: 34712484
Koldingvej 2, 7190 Billund
kirkbi@kirkbi.com
tel: 75338833
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -7 555.00 | -10 172.00 | -1 358.00 | -3 156.00 | -4 591.00 |
| Employee benefit expenses | -3 842.00 | -4 588.00 | -3 731.00 | -4 273.00 | -4 415.00 |
| Other operating expenses | - 452.00 | -2 943.00 | -2 250.00 | -17.00 | -2 188.00 |
| Total depreciation | -5 675.00 | -5 767.00 | -5 959.00 | -6 137.00 | -6 189.00 |
| EBIT | -17 524.00 | -23 470.00 | -13 298.00 | -13 583.00 | -17 383.00 |
| Other financial expenses | -6.00 | ||||
| Net income from associates (fin.) | -4.00 | ||||
| Pre-tax profit | -17 524.00 | -23 476.00 | -13 298.00 | -13 583.00 | -17 387.00 |
| Income taxes | 872.00 | 1 200.00 | 33.00 | ||
| Net earnings | -16 652.00 | -22 276.00 | -13 298.00 | -13 583.00 | -17 354.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 246 157.00 | 253 073.00 | 261 386.00 | 256 996.00 | 265 578.00 |
| Machinery and equipment | 4 932.00 | 4 786.00 | 3 865.00 | 2 844.00 | 2 080.00 |
| Advance payments and construction in progress | 5 612.00 | 7 050.00 | 918.00 | 2 915.00 | 5 000.00 |
| Other tangible assets | 5 640.00 | 4 205.00 | |||
| Tangible assets total | 262 341.00 | 269 114.00 | 266 169.00 | 262 755.00 | 272 658.00 |
| Participating interests | 296.00 | ||||
| Investments total | 296.00 | ||||
| Long term receivables total | |||||
| Other stocks | 1 830.00 | ||||
| Inventories total | 1 830.00 | ||||
| Current trade debtors | 81.00 | 1 674.00 | 57.00 | 8.00 | 8.00 |
| Current amounts owed by group member comp. | 6 618.00 | 202 110.00 | |||
| Prepayments and accrued income | 300.00 | 298.00 | 306.00 | 349.00 | |
| Current other receivables | 23.00 | 754.00 | 2 428.00 | 349.00 | |
| Current deferred tax assets | 872.00 | 1 200.00 | 33.00 | ||
| Short term receivables total | 7 894.00 | 3 172.00 | 1 117.00 | 2 436.00 | 202 849.00 |
| Cash and bank deposits | 49.00 | ||||
| Cash and cash equivalents | 49.00 | ||||
| Balance sheet total (assets) | 272 065.00 | 272 335.00 | 267 286.00 | 265 191.00 | 475 803.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 282 451.00 | 265 799.00 | 243 523.00 | 230 225.00 | 486 642.00 |
| Profit of the financial year | -16 652.00 | -22 276.00 | -13 298.00 | -13 583.00 | -17 354.00 |
| Shareholders equity total | 265 879.00 | 243 603.00 | 230 305.00 | 216 722.00 | 469 368.00 |
| Non-current other liabilities | 8.00 | ||||
| Non-current liabilities total | 8.00 | ||||
| Current trade creditors | 3 112.00 | 1 401.00 | 1 372.00 | 2 111.00 | 403.00 |
| Current owed to group member | 22 266.00 | 31 695.00 | 42 366.00 | ||
| Other non-interest bearing current liabilities | 3 066.00 | 5 065.00 | 3 914.00 | 3 992.00 | 6 032.00 |
| Current liabilities total | 6 178.00 | 28 732.00 | 36 981.00 | 48 469.00 | 6 435.00 |
| Balance sheet total (liabilities) | 272 065.00 | 272 335.00 | 267 286.00 | 265 191.00 | 475 803.00 |
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.