Kønig ApS — Credit Rating and Financial Key Figures
CVR number: 38107194
Rugvænget 29, Skallebølle 5492 Vissenbjerg
bokonig@outlook.dk
tel: 25862583
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 511.53 | 1 061.04 | 907.46 | 400.79 | 1 023.26 |
| Employee benefit expenses | - 178.38 | - 117.43 | - 352.64 | - 246.90 | - 535.58 |
| Total depreciation | -26.16 | -51.83 | -61.43 | -74.78 | |
| EBIT | 333.14 | 917.45 | 502.99 | 92.46 | 412.90 |
| Other financial income | 69.82 | -89.05 | 7.04 | 17.35 | |
| Other financial expenses | -0.27 | -37.80 | - 161.87 | -4.55 | - 415.72 |
| Net income from associates (fin.) | 157.73 | 175.07 | 1 120.67 | ||
| Pre-tax profit | 490.60 | 1 124.54 | 1 372.75 | 94.96 | 14.54 |
| Income taxes | - 107.93 | - 196.55 | -44.53 | - 351.56 | 6.50 |
| Net earnings | 382.67 | 927.99 | 1 328.22 | - 256.61 | 21.04 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 935.00 | 1 935.65 | 7 638.35 | 9 795.00 | 9 840.73 |
| Tangible assets total | 935.00 | 1 935.65 | 7 638.35 | 9 795.00 | 9 840.73 |
| Holdings in group member companies | 40.00 | ||||
| Participating interests | 20.00 | 20.00 | |||
| Investments total | 20.00 | 60.00 | |||
| Non-curr. owed by particip. interest comp. | 980.00 | 980.00 | |||
| Non-current loans receivable | 883.97 | 1 059.04 | 2 200.90 | 238.54 | 238.54 |
| Long term receivables total | 883.97 | 1 059.04 | 2 200.90 | 1 218.54 | 1 218.54 |
| Inventories total | |||||
| Current trade debtors | 174.51 | 75.66 | 96.86 | 188.65 | 151.85 |
| Current owed by particip. interest comp. | 175.00 | ||||
| Current other receivables | 0.72 | 10.13 | 14.05 | ||
| Current deferred tax assets | 71.95 | 79.59 | 55.93 | 58.25 | |
| Short term receivables total | 247.18 | 155.25 | 106.99 | 258.63 | 385.11 |
| Other current investments | 200.90 | 177.16 | 160.06 | 313.99 | |
| Cash and bank deposits | 17.31 | 45.34 | 127.65 | 112.09 | 84.00 |
| Cash and cash equivalents | 17.31 | 246.24 | 304.81 | 272.16 | 397.99 |
| Balance sheet total (assets) | 2 083.47 | 3 396.18 | 10 251.05 | 11 564.33 | 11 902.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Asset revaluation reserve | 1 361.87 | 1 287.10 | |||
| Shares repurchased | 100.00 | ||||
| Retained earnings | 1 003.01 | 1 385.68 | 2 313.67 | 3 681.31 | 3 499.48 |
| Profit of the financial year | 382.67 | 927.99 | 1 328.22 | - 256.61 | 21.04 |
| Shareholders equity total | 1 435.68 | 2 363.67 | 3 691.89 | 4 936.58 | 4 857.62 |
| Provisions | 327.06 | 320.89 | |||
| Non-current accruals and deferred income | 16.10 | ||||
| Non-current other liabilities | 6 477.56 | 3 781.35 | 6 173.93 | ||
| Non-current liabilities total | 6 477.56 | 3 797.45 | 6 173.93 | ||
| Current loans from credit institutions | 647.68 | 2 382.22 | 164.82 | ||
| Current trade creditors | 30.97 | 37.19 | |||
| Current owed to participating | 539.86 | 146.71 | 56.23 | 53.95 | 121.00 |
| Short-term deferred tax liabilities | 107.93 | 196.55 | 2.15 | 29.68 | 9.04 |
| Other non-interest bearing current liabilities | 10.61 | 23.22 | 0.21 | 255.09 | |
| Current liabilities total | 647.79 | 1 032.51 | 81.60 | 2 503.24 | 549.94 |
| Balance sheet total (liabilities) | 2 083.47 | 3 396.18 | 10 251.05 | 11 564.33 | 11 902.37 |
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.