Kristoffer Glavind Kjær ApS — Credit Rating and Financial Key Figures
CVR number: 37824348
Nordstjernen 1, 3390 Hundested
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 556.10 | ||||
External services | - 155.20 | ||||
Gross profit | 401.18 | 433.58 | 460.18 | 556.74 | 465.44 |
Wages and salaries | - 202.80 | ||||
Social security expenses | -3.21 | ||||
Employee benefit expenses | - 388.29 | - 367.49 | - 439.91 | - 498.31 | |
Total depreciation | -4.90 | -4.90 | -4.90 | -4.90 | -4.90 |
EBIT | 190.26 | 40.39 | 87.78 | 111.93 | -37.77 |
Other financial expenses | -0.29 | -4.93 | -3.41 | -2.84 | -0.72 |
Net income from associates (fin.) | 0.28 | -1.35 | 137.76 | 7.91 | |
Pre-tax profit | 189.97 | 35.45 | 83.02 | 246.85 | -30.58 |
Income taxes | -36.95 | -11.19 | -20.89 | -25.53 | 7.12 |
Net earnings | 153.02 | 24.27 | 62.12 | 221.32 | -23.46 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 29.42 | 24.51 | 19.61 | 14.71 | 9.80 |
Intangible assets total | 29.42 | 24.51 | 19.61 | 14.71 | 9.80 |
Tangible assets total | |||||
Participating interests | 35.03 | 35.03 | 33.67 | 171.43 | 179.34 |
Investments total | 35.03 | 35.03 | 33.67 | 171.43 | 179.34 |
Long term receivables total | |||||
Semifinished products | 25.87 | ||||
Inventories total | 25.87 | ||||
Current trade debtors | 34.00 | 141.19 | 10.85 | 58.30 | |
Prepayments and accrued income | 0.76 | 0.98 | 1.04 | ||
Current other receivables | 0.76 | 0.86 | 38.31 | 5.74 | |
Current deferred tax assets | 17.95 | ||||
Short term receivables total | 34.76 | 142.04 | 49.92 | 6.72 | 77.29 |
Cash and bank deposits | 179.40 | 142.06 | 239.84 | 377.50 | 214.51 |
Cash and cash equivalents | 179.40 | 142.06 | 239.84 | 377.50 | 214.51 |
Balance sheet total (assets) | 278.60 | 343.65 | 343.04 | 570.36 | 506.81 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
Shares repurchased | 58.90 | 61.00 | |||
Other reserves | 40.00 | 40.00 | 36.69 | 44.60 | |
Retained earnings | -25.26 | 127.76 | 152.03 | 118.56 | 270.98 |
Profit of the financial year | 153.02 | 24.27 | 62.12 | 221.32 | -23.46 |
Shareholders equity total | 167.76 | 192.03 | 254.15 | 475.48 | 393.11 |
Non-current liabilities total | |||||
Current trade creditors | 25.38 | 36.25 | 25.38 | 25.00 | 30.00 |
Current owed to participating | 48.51 | 4.00 | 8.57 | 18.67 | |
Short-term deferred tax liabilities | 36.95 | 47.54 | 23.76 | 18.90 | |
Other non-interest bearing current liabilities | 63.82 | 39.74 | 42.41 | 65.04 | |
Current liabilities total | 110.84 | 151.62 | 88.89 | 94.89 | 113.70 |
Balance sheet total (liabilities) | 278.60 | 343.65 | 343.04 | 570.36 | 506.81 |
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.