KMG 1 ApS — Credit Rating and Financial Key Figures
CVR number: 38715674
Ringager 4 D, 2605 Brøndby
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 262.58 | - 231.83 | - 243.13 | - 269.68 | - 214.99 |
| EBIT | - 262.58 | - 231.83 | - 243.13 | - 269.68 | - 214.99 |
| Other financial expenses | -8 966.36 | -8 966.32 | -9 237.13 | -9 329.44 | -9 503.36 |
| Net income from associates (fin.) | 710.22 | -11 975.01 | -74 982.97 | ||
| Pre-tax profit | -9 228.95 | -8 487.93 | -9 480.26 | -21 574.13 | -84 701.32 |
| Income taxes | 1 262.53 | 1 394.38 | 605.16 | 630.48 | 526.14 |
| Net earnings | -7 966.42 | -7 093.55 | -8 875.11 | -20 943.66 | -84 175.18 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 214 991.83 | 211 202.05 | 211 202.05 | 199 227.04 | 124 244.06 |
| Investments total | 214 991.83 | 211 202.05 | 211 202.05 | 199 227.04 | 124 244.06 |
| Non-curr. owed by group member comp. | 13 820.65 | 11 029.88 | |||
| Long term receivables total | 13 820.65 | 11 029.88 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 13 656.43 | 10 363.59 | 13 255.02 | ||
| Current other receivables | 0.69 | 12.10 | |||
| Current deferred tax assets | 2 027.15 | 1 394.38 | 920.30 | 858.99 | 743.30 |
| Short term receivables total | 15 684.28 | 11 757.96 | 14 175.32 | 858.99 | 755.40 |
| Cash and bank deposits | 30.61 | 142.74 | 246.73 | 66.18 | 1.81 |
| Cash and cash equivalents | 30.61 | 142.74 | 246.73 | 66.18 | 1.81 |
| Balance sheet total (assets) | 230 706.72 | 223 102.75 | 225 624.10 | 213 972.85 | 136 031.15 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 51.00 | 51.00 | 51.00 | 51.00 | 51.00 |
| Retained earnings | 3 500.25 | -4 466.17 | -11 559.72 | -20 434.83 | -41 378.48 |
| Profit of the financial year | -7 966.42 | -7 093.55 | -8 875.11 | -20 943.66 | -84 175.18 |
| Shareholders equity total | -4 415.17 | -11 508.72 | -20 383.83 | -41 327.48 | - 125 502.67 |
| Non-current owed to group member | 229 238.28 | 229 933.28 | 233 811.31 | 242 754.23 | 245 264.43 |
| Non-current liabilities total | 229 238.28 | 229 933.28 | 233 811.31 | 242 754.23 | 245 264.43 |
| Current owed to group member | 5 810.00 | 4 610.00 | 11 814.59 | 12 315.52 | 16 040.97 |
| Short-term deferred tax liabilities | 290.34 | 228.51 | 217.16 | ||
| Other non-interest bearing current liabilities | 73.61 | 68.19 | 91.68 | 2.06 | 11.25 |
| Current liabilities total | 5 883.61 | 4 678.19 | 12 196.61 | 12 546.10 | 16 269.38 |
| Balance sheet total (liabilities) | 230 706.72 | 223 102.75 | 225 624.10 | 213 972.85 | 136 031.15 |
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.