Krøyer Invest ApS — Credit Rating and Financial Key Figures
CVR number: 36929960
Bolundsvej 11, Lille Valby 4000 Roskilde
kk@kinv.dk
tel: 21221135
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 510.97 | -6 628.11 | - 206.77 | 137.98 | - 209.61 |
Other operating expenses | -1 477.45 | -1 314.57 | - 590.54 | - 104.12 | -27.78 |
Total depreciation | - 164.31 | - 345.75 | - 553.27 | - 414.24 | - 310.11 |
EBIT | - 130.80 | -8 288.43 | -1 350.58 | - 380.38 | - 547.49 |
Other financial income | 1 887.58 | 3 771.21 | 6 224.02 | 5 446.13 | 5 881.83 |
Other financial expenses | - 463.13 | - 517.83 | - 836.54 | - 489.01 | - 581.82 |
Net income from associates (fin.) | 8 238.54 | 63 255.08 | 3 151.92 | - 237.26 | 1 021.25 |
Pre-tax profit | 9 532.18 | 58 220.03 | 7 188.81 | 4 339.47 | 5 773.77 |
Income taxes | - 291.40 | - 597.31 | - 998.08 | -1 025.24 | -1 066.67 |
Net earnings | 9 240.78 | 57 622.72 | 6 190.74 | 3 314.23 | 4 707.10 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 325.30 | 1 028.76 | 795.36 | 603.46 | 347.73 |
Machinery and equipment | 461.31 | 553.06 | 398.72 | 68.56 | 14.17 |
Tangible assets total | 786.62 | 1 581.82 | 1 194.08 | 672.01 | 361.90 |
Holdings in group member companies | 15 575.52 | 1 167.88 | 2 885.37 | 2 938.63 | 3 020.33 |
Participating interests | 1 009.44 | 1 772.32 | 2 928.14 | 2 309.12 | 1 878.68 |
Investments total | 16 584.96 | 2 940.20 | 5 813.51 | 5 247.76 | 4 899.01 |
Non-current other receivables | 4 916.03 | 2 658.74 | 3 548.33 | 3 530.52 | |
Long term receivables total | 4 916.03 | 2 658.74 | 3 548.33 | 3 530.52 | |
Inventories total | |||||
Current amounts owed by group member comp. | 11 719.40 | 18 865.86 | 17 461.38 | 19 229.85 | 20 413.00 |
Current owed by particip. interest comp. | 31 532.11 | 83 030.96 | 87 414.33 | 95 353.84 | 98 762.32 |
Prepayments and accrued income | 313.44 | 132.47 | 63.12 | 32.74 | |
Current other receivables | 910.57 | 1 354.04 | 1 002.53 | 933.44 | 1 349.55 |
Current deferred tax assets | 4.33 | 51.22 | 6.05 | 133.46 | 201.68 |
Short term receivables total | 44 479.85 | 103 434.55 | 105 947.41 | 115 683.32 | 120 726.55 |
Cash and bank deposits | 758.11 | 98.07 | 3 127.87 | 61.93 | 1 166.33 |
Cash and cash equivalents | 758.11 | 98.07 | 3 127.87 | 61.93 | 1 166.33 |
Balance sheet total (assets) | 62 609.53 | 112 970.67 | 118 741.60 | 125 213.35 | 130 684.32 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Other reserves | 8 930.76 | 765.99 | 3 639.30 | 3 073.55 | 3 117.09 |
Retained earnings | 13 158.07 | 30 563.61 | 85 313.02 | 92 069.51 | 95 340.20 |
Profit of the financial year | 9 240.78 | 57 622.72 | 6 190.74 | 3 314.23 | 4 707.10 |
Shareholders equity total | 31 379.60 | 89 002.32 | 95 193.06 | 98 507.29 | 103 214.38 |
Non-current other liabilities | 19 136.55 | 20 732.93 | |||
Non-current deferred tax liabilities | 25 054.63 | 25 919.82 | |||
Non-current liabilities total | 19 136.55 | 20 732.93 | 25 054.63 | 25 919.82 | |
Current trade creditors | 62.00 | 298.19 | 248.72 | 130.00 | 98.19 |
Current owed to participating | 1 202.89 | 1 263.04 | |||
Current owed to group member | 10 291.64 | 454.07 | 221.00 | ||
Short-term deferred tax liabilities | 1 278.05 | 2 451.99 | 1 366.59 | 994.37 | 896.68 |
Other non-interest bearing current liabilities | 17 999.04 | 232.27 | 871.06 | 527.06 | 555.25 |
Accruals and deferred income | 396.30 | 132.25 | 108.25 | ||
Current liabilities total | 31 229.94 | 4 831.80 | 2 815.61 | 1 651.43 | 1 550.11 |
Balance sheet total (liabilities) | 62 609.53 | 112 970.67 | 118 741.60 | 125 213.35 | 130 684.32 |
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.