MAP BOLIG A/S — Credit Rating and Financial Key Figures
CVR number: 13627630
Horsensvej 29 A, 8722 Hedensted
info@klh-gruppen.dk
tel: 20609400
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 7 311.92 | 6 998.61 | 7 641.22 | 7 829.24 | 8 089.49 |
| Other operating income | 464.87 | 568.14 | 327.73 | 394.71 | 222.74 |
| Purchases during the financial year | -3 096.57 | -4 224.72 | -4 128.54 | -3 371.99 | -3 231.12 |
| External services | - 354.56 | - 385.05 | - 519.74 | - 503.28 | - 832.20 |
| Gross profit | 4 325.66 | 2 956.99 | 3 320.67 | 4 348.68 | 4 248.91 |
| Employee benefit expenses | -1 717.58 | -2 342.81 | -2 245.23 | -1 890.63 | -1 884.53 |
| Other operating expenses | - 598.21 | - 596.63 | - 415.36 | - 781.90 | - 304.30 |
| Total depreciation | - 146.28 | - 166.95 | - 156.88 | - 159.68 | - 171.20 |
| Reduction in value of non-current assets | 119.29 | 1 393.68 | 5 481.90 | 2 462.99 | -3 250.24 |
| EBIT | 1 982.87 | 1 244.28 | 5 985.11 | 3 979.46 | -1 361.36 |
| Other financial income | 4 795.24 | 488.32 | 4 652.54 | 10 284.58 | 10 485.86 |
| Other financial expenses | - 267.67 | -1 299.24 | - 674.03 | - 813.99 | -1 344.46 |
| Pre-tax profit | 6 510.45 | 433.37 | 9 963.62 | 13 450.06 | 7 780.03 |
| Income taxes | -1 633.89 | 78.10 | -2 243.83 | -2 920.63 | -1 733.28 |
| Net earnings | 4 876.56 | 511.46 | 7 719.78 | 10 529.43 | 6 046.76 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 97 129.61 | 98 523.29 | 104 005.20 | 106 468.19 | 103 217.95 |
| Machinery and equipment | 352.15 | 340.20 | 281.19 | 121.51 | 77.24 |
| Tangible assets total | 97 481.76 | 98 863.49 | 104 286.39 | 106 589.70 | 103 295.19 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 631.42 | 586.20 | 537.45 | 343.62 | 283.88 |
| Inventories total | 631.42 | 586.20 | 537.45 | 343.62 | 283.88 |
| Current trade debtors | 106.01 | 248.54 | 145.30 | 160.70 | 297.83 |
| Current amounts owed by group member comp. | 24 123.92 | 29 611.68 | 32 991.08 | 35 052.49 | 67 002.70 |
| Prepayments and accrued income | 81.50 | 114.82 | 90.15 | 58.52 | 207.53 |
| Current other receivables | 6 155.83 | 2 169.18 | 473.24 | 302.73 | 335.34 |
| Current deferred tax assets | 182.28 | 365.37 | 1.00 | ||
| Short term receivables total | 30 649.53 | 32 509.59 | 33 700.76 | 35 574.44 | 67 843.40 |
| Other current investments | 13 743.64 | 12 721.70 | 16 617.12 | 23 528.28 | |
| Cash and bank deposits | 34.07 | 204.45 | 14.96 | 11.25 | 11.41 |
| Cash and cash equivalents | 13 777.71 | 12 926.15 | 16 632.08 | 23 539.53 | 11.41 |
| Balance sheet total (assets) | 142 540.42 | 144 885.43 | 155 156.68 | 166 047.29 | 171 433.89 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 64 053.07 | 68 929.63 | 69 441.09 | 77 160.87 | 88 258.93 |
| Profit of the financial year | 4 876.56 | 511.46 | 7 719.78 | 10 529.43 | 6 046.76 |
| Shareholders equity total | 69 429.63 | 69 941.09 | 77 660.87 | 88 190.30 | 94 805.68 |
| Provisions | 11 866.48 | 11 962.56 | 13 782.96 | 14 306.40 | 13 592.67 |
| Non-current loans from credit institutions | 58 521.30 | 58 517.09 | 58 503.10 | 58 516.51 | 56 084.72 |
| Non-current deferred tax liabilities | 1 684.02 | ||||
| Non-current liabilities total | 58 521.30 | 58 517.09 | 58 503.10 | 58 516.51 | 57 768.74 |
| Current loans from credit institutions | 121.08 | 1 517.52 | 1 585.79 | 331.13 | 441.14 |
| Advances received | 31.34 | 31.34 | 22.34 | 33.57 | 33.57 |
| Current trade creditors | 174.07 | 351.27 | 722.53 | 381.56 | 89.81 |
| Current owed to participating | 374.93 | 432.24 | 390.75 | 357.68 | 81.21 |
| Current owed to group member | 39.85 | 54.55 | 0.05 | 417.05 | |
| Short-term deferred tax liabilities | 371.91 | 1 866.56 | 2 038.25 | ||
| Other non-interest bearing current liabilities | 1 981.75 | 2 078.25 | 2 010.89 | 1 985.10 | 2 154.60 |
| Accruals and deferred income | 54.06 | 50.97 | 78.42 | 11.17 | |
| Current liabilities total | 2 723.02 | 4 464.68 | 5 209.74 | 5 034.07 | 5 266.80 |
| Balance sheet total (liabilities) | 142 540.42 | 144 885.43 | 155 156.68 | 166 047.29 | 171 433.89 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.