MASKININVEST KELLPO ApS — Credit Rating and Financial Key Figures
CVR number: 35804218
Vilhelmsborgvej 5, 7700 Thisted
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 3 926.68 | 4 278.36 | 5 824.78 | 4 731.40 | 5 721.29 |
Other operating expenses | -59.06 | -62.80 | -3.00 | ||
Total depreciation | -3 507.49 | -3 710.50 | -3 577.13 | -3 804.80 | -4 735.67 |
EBIT | 419.19 | 508.80 | 2 247.65 | 863.81 | 982.62 |
Other financial income | 9.71 | 10.12 | |||
Other financial expenses | - 697.49 | - 648.74 | - 533.75 | - 603.01 | - 895.07 |
Pre-tax profit | - 278.30 | - 130.23 | 1 724.03 | 260.79 | 87.55 |
Income taxes | 58.46 | 28.57 | - 379.29 | -57.37 | -19.26 |
Net earnings | - 219.84 | - 101.66 | 1 344.74 | 203.42 | 68.29 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 27 743.06 | 27 186.17 | 23 931.54 | 35 444.20 | 34 228.54 |
Tangible assets total | 27 743.06 | 27 186.17 | 23 931.54 | 35 444.20 | 34 228.54 |
Other receivables | 66.60 | 66.60 | |||
Investments total | 66.60 | 66.60 | |||
Long term receivables total | |||||
Inventories total | |||||
Current amounts owed by group member comp. | 243.37 | 253.07 | 263.20 | 191.76 | |
Current other receivables | 1.28 | 97.13 | 58.59 | ||
Short term receivables total | 243.37 | 254.36 | 263.20 | 97.13 | 250.35 |
Balance sheet total (assets) | 28 053.02 | 27 507.12 | 24 194.74 | 35 541.33 | 34 478.89 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Asset revaluation reserve | 1 997.04 | 1 997.04 | 1 997.04 | 1 997.04 | 1 997.04 |
Retained earnings | 322.60 | 102.76 | 1.10 | 1 345.84 | 1 549.26 |
Profit of the financial year | - 219.84 | - 101.66 | 1 344.74 | 203.42 | 68.29 |
Shareholders equity total | 2 149.80 | 2 048.14 | 3 392.88 | 3 596.30 | 3 664.59 |
Provisions | 1 348.68 | 1 320.10 | 1 618.64 | 1 676.02 | 1 695.28 |
Non-current leasing loans | 16 240.54 | 15 819.06 | 12 661.94 | 22 068.78 | 20 562.16 |
Non-current trade creditors | 1 067.02 | 711.35 | |||
Non-current other liabilities | 1 016.08 | 1 016.08 | 1 016.08 | 1 016.08 | |
Non-current liabilities total | 17 307.56 | 17 546.48 | 13 678.01 | 23 084.85 | 21 578.23 |
Current loans from credit institutions | 5 998.93 | 5 624.91 | 4 102.98 | 5 712.58 | 6 675.87 |
Current trade creditors | 375.67 | 23.17 | 393.16 | 210.41 | 20.00 |
Current owed to group member | 130.00 | 944.14 | 363.13 | 1 261.17 | 844.92 |
Short-term deferred tax liabilities | 80.74 | ||||
Other non-interest bearing current liabilities | 742.39 | 0.18 | 565.18 | ||
Current liabilities total | 7 246.99 | 6 592.40 | 5 505.20 | 7 184.16 | 7 540.79 |
Balance sheet total (liabilities) | 28 053.02 | 27 507.12 | 24 194.74 | 35 541.33 | 34 478.89 |
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.