Newco Knudsen A/S — Credit Rating and Financial Key Figures
CVR number: 36965525
Fredrikstadvej 7, 9200 Aalborg SV
tel: 98183600
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 41 553.00 | 32 501.00 | 36 846.00 | 38 734.00 | 968.00 |
| Employee benefit expenses | -30 341.00 | -1 034.00 | |||
| Total depreciation | -6 542.00 | -2 343.00 | |||
| EBIT | 3 487.00 | 225.00 | 2 279.00 | 1 851.00 | -2 409.00 |
| Other financial income | 13 282.00 | 40 659.00 | |||
| Other financial expenses | -21 172.00 | -11 747.00 | |||
| Net income from associates (fin.) | 380 730.00 | -11 481.00 | |||
| Pre-tax profit | 34 416.00 | 46 228.00 | 94 055.00 | 374 691.00 | 15 022.00 |
| Income taxes | 29.00 | -7 783.00 | |||
| Net earnings | 34 416.00 | 46 228.00 | 94 055.00 | 374 720.00 | 7 239.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 38 062.00 | 20 224.00 | |||
| Buildings | 11 666.00 | ||||
| Machinery and equipment | 29 919.00 | 195.00 | |||
| Tangible assets total | 79 647.00 | 20 419.00 | |||
| Participating interests | 211 756.00 | 224 147.00 | |||
| Investments total | 435 960.00 | 484 694.00 | 587 505.00 | 211 756.00 | 224 147.00 |
| Non-curr. owed by particip. interest comp. | 17 729.00 | 31 192.00 | |||
| Non-current loans receivable | 122 114.00 | 120 254.00 | |||
| Non-current other receivables | 1 950.00 | 1 950.00 | |||
| Long term receivables total | 141 793.00 | 153 396.00 | |||
| Semifinished products | 12 697.00 | ||||
| Finished products/goods | 27 941.00 | ||||
| Advance payments | 3 878.00 | ||||
| Inventories total | 31 819.00 | 12 697.00 | |||
| Current trade debtors | 7 415.00 | ||||
| Current owed by particip. interest comp. | 3 240.00 | 3 049.00 | |||
| Prepayments and accrued income | 750.00 | 22.00 | |||
| Current other receivables | 3 542.00 | 10 667.00 | |||
| Short term receivables total | 14 947.00 | 13 738.00 | |||
| Other current investments | 275 545.00 | 347 268.00 | |||
| Cash and bank deposits | 79 581.00 | 58 542.00 | |||
| Cash and cash equivalents | 355 126.00 | 405 810.00 | |||
| Balance sheet total (assets) | 435 960.00 | 484 694.00 | 587 505.00 | 835 088.00 | 830 207.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 342 537.00 | 380 738.00 | 462 470.00 | 3 000.00 | 3 000.00 |
| Retained earnings | -34 416.00 | -46 228.00 | -94 055.00 | 382 392.00 | 755 889.00 |
| Profit of the financial year | 34 416.00 | 46 228.00 | 94 055.00 | 374 720.00 | 7 239.00 |
| Minority interest (BS) | 1 386.00 | 1 386.00 | |||
| Shareholders equity total | 342 537.00 | 380 738.00 | 462 470.00 | 761 498.00 | 767 514.00 |
| Provisions | 11 965.00 | 9 543.00 | |||
| Capital loans | 15 000.00 | ||||
| Non-current loans from credit institutions | 16 582.00 | 16 268.00 | |||
| Non-current deferred tax liabilities | 3 353.00 | ||||
| Non-current liabilities total | 34 935.00 | 16 268.00 | |||
| Current loans from credit institutions | 12 097.00 | 27 527.00 | |||
| Advances received | 64.00 | ||||
| Current trade creditors | 2 947.00 | 242.00 | |||
| Current owed to participating | 39.00 | 134.00 | |||
| Short-term deferred tax liabilities | 611.00 | 8 234.00 | |||
| Other non-interest bearing current liabilities | 10 932.00 | 745.00 | |||
| Current liabilities total | 26 690.00 | 36 882.00 | |||
| Balance sheet total (liabilities) | 342 537.00 | 380 738.00 | 462 470.00 | 835 088.00 | 830 207.00 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.