Kragh VVS ApS — Credit Rating and Financial Key Figures
CVR number: 38753347
Sandbjerggade 9, 2200 København N
morten@carlsenogkragh.dk
tel: 60910902
www.carlsenogkragh.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 079.73 | 5 087.64 | 8 811.63 | 10 530.58 | 15 374.11 |
| Employee benefit expenses | -2 983.43 | -3 216.11 | -5 627.17 | -8 793.33 | -12 300.38 |
| Total depreciation | -23.17 | -28.86 | -60.53 | -87.98 | -71.20 |
| EBIT | 1 073.13 | 1 842.67 | 3 123.93 | 1 649.27 | 3 002.53 |
| Other financial income | 4.79 | 6.69 | 15.28 | -12.76 | 9.61 |
| Other financial expenses | -26.60 | -33.89 | -23.64 | -31.81 | -86.50 |
| Pre-tax profit | 1 051.32 | 1 815.47 | 3 115.56 | 1 604.70 | 2 925.64 |
| Income taxes | - 239.02 | - 407.05 | - 681.42 | - 372.55 | - 659.81 |
| Net earnings | 812.30 | 1 408.42 | 2 434.14 | 1 232.15 | 2 265.82 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 49.02 | 20.15 | 204.56 | 156.45 | 85.25 |
| Tangible assets total | 49.02 | 20.15 | 204.56 | 156.45 | 85.25 |
| Investments total | 11.25 | 11.25 | 11.25 | 11.25 | |
| Non-current other receivables | 11.25 | ||||
| Long term receivables total | 11.25 | ||||
| Finished products/goods | 60.00 | 60.00 | 71.20 | 77.15 | |
| Advance payments | 1.31 | ||||
| Inventories total | 60.00 | 60.00 | 71.20 | 78.46 | |
| Current trade debtors | 529.47 | 2 362.91 | 5 565.38 | 4 983.20 | 6 588.24 |
| Current amounts owed by group member comp. | 217.56 | 476.65 | |||
| Current owed by particip. interest comp. | 26.74 | ||||
| Current other receivables | 0.45 | 69.15 | 115.57 | 224.69 | 189.00 |
| Current deferred tax assets | 3.99 | 8.20 | 13.11 | 13.34 | |
| Short term receivables total | 774.23 | 2 912.70 | 5 689.15 | 5 220.99 | 6 790.58 |
| Cash and bank deposits | 1 695.27 | 924.09 | 1 958.36 | 2 943.03 | 2 449.33 |
| Cash and cash equivalents | 1 695.27 | 924.09 | 1 958.36 | 2 943.03 | 2 449.33 |
| Balance sheet total (assets) | 2 529.76 | 3 928.19 | 7 923.32 | 8 402.93 | 9 414.87 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 800.00 | 500.00 | 3 500.00 | 2 500.00 | |
| Retained earnings | - 553.34 | - 241.03 | 367.39 | - 698.47 | -1 966.33 |
| Profit of the financial year | 812.30 | 1 408.42 | 2 434.14 | 1 232.15 | 2 265.82 |
| Shareholders equity total | 1 108.97 | 1 717.39 | 2 851.53 | 4 083.67 | 2 849.50 |
| Non-current liabilities total | |||||
| Current trade creditors | 328.68 | 393.71 | 1 185.56 | 1 468.28 | 1 437.98 |
| Current owed to participating | 3.65 | 2.52 | 649.86 | 676.34 | 1 778.74 |
| Current owed to group member | 536.04 | 341.16 | 1 221.68 | ||
| Short-term deferred tax liabilities | 428.65 | 685.63 | 377.46 | 660.04 | |
| Other non-interest bearing current liabilities | 1 088.46 | 1 385.91 | 2 014.70 | 1 456.02 | 1 466.93 |
| Current liabilities total | 1 420.80 | 2 210.80 | 5 071.79 | 4 319.26 | 6 565.37 |
| Balance sheet total (liabilities) | 2 529.76 | 3 928.19 | 7 923.32 | 8 402.93 | 9 414.87 |
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.