Knarreborg Brugsforening a.m.b.a — Credit Rating and Financial Key Figures
CVR number: 58686417
Skolevej 2, 5690 Tommerup
tel: 64761535
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 577.35 | 9 992.81 | 9 845.36 | 8 486.16 | 9 414.58 |
| Employee benefit expenses | -7 230.03 | -7 665.43 | -8 167.31 | -8 598.88 | -9 125.56 |
| Total depreciation | -1 187.22 | -1 500.58 | -1 116.44 | - 905.16 | - 875.07 |
| EBIT | 160.10 | 826.80 | 561.61 | -1 017.89 | - 586.05 |
| Other financial income | 281.34 | 379.87 | 351.81 | 15.46 | 118.90 |
| Other financial expenses | - 273.02 | - 249.91 | - 197.13 | - 183.31 | - 127.15 |
| Reduction non-current investment assets | -2.20 | ||||
| Income from other inv. held as non-curr. assets | 418.95 | 380.17 | |||
| Net income from associates (fin.) | 56.18 | 0.98 | 138.06 | 104.63 | 98.60 |
| Pre-tax profit | 222.41 | 957.75 | 854.34 | - 662.15 | - 115.52 |
| Income taxes | 402.59 | - 150.04 | - 280.59 | 0.55 | |
| Net earnings | 222.41 | 1 360.34 | 704.30 | - 942.74 | - 114.97 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 299.76 | 6 443.15 | 5 989.42 | 5 535.70 | 5 103.62 |
| Machinery and equipment | 3 582.29 | 3 082.46 | 2 624.69 | 2 232.79 | 1 844.78 |
| Advance payments and construction in progress | 330.00 | ||||
| Tangible assets total | 10 882.05 | 9 525.61 | 8 614.11 | 7 768.48 | 7 278.41 |
| Participating interests | 1 753.09 | 1 700.34 | 1 846.80 | 1 960.83 | 2 070.83 |
| Investments total | 1 753.09 | 1 700.34 | 1 846.80 | 1 960.83 | 2 070.83 |
| Non-current loans receivable | 1 441.91 | 1 503.64 | 1 503.64 | 1 503.64 | 1 503.64 |
| Long term receivables total | 1 441.91 | 1 503.64 | 1 503.64 | 1 503.64 | 1 503.64 |
| Finished products/goods | 2 928.02 | 3 160.92 | 3 193.56 | 3 556.17 | 3 331.45 |
| Inventories total | 2 928.02 | 3 160.92 | 3 193.56 | 3 556.17 | 3 331.45 |
| Current trade debtors | 285.33 | 199.84 | 154.45 | 182.65 | 285.40 |
| Prepayments and accrued income | 10.17 | 1.87 | 4.98 | ||
| Current other receivables | 54.61 | 615.84 | 965.66 | 514.74 | 674.14 |
| Current deferred tax assets | 55.06 | 500.09 | 344.05 | 113.12 | 102.65 |
| Short term receivables total | 405.17 | 1 315.77 | 1 464.17 | 812.38 | 1 067.16 |
| Cash and bank deposits | 464.86 | 316.16 | 114.31 | 282.92 | 175.93 |
| Cash and cash equivalents | 464.86 | 316.16 | 114.31 | 282.92 | 175.93 |
| Balance sheet total (assets) | 17 875.08 | 17 522.43 | 16 736.59 | 15 884.42 | 15 427.42 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 98.83 | 108.53 | 115.57 | 132.73 | 140.53 |
| Other reserves | 439.96 | 443.61 | 584.47 | 692.23 | 794.63 |
| Retained earnings | 4 796.45 | 5 015.21 | 6 234.68 | 6 831.21 | 5 786.07 |
| Profit of the financial year | 222.41 | 1 360.34 | 704.30 | - 942.74 | - 114.97 |
| Shareholders equity total | 5 557.64 | 6 927.68 | 7 639.01 | 6 713.43 | 6 606.27 |
| Provisions | 28.05 | 27.49 | |||
| Non-current loans from credit institutions | 6 087.31 | 5 418.78 | 4 764.86 | 4 113.35 | 3 473.88 |
| Non-current other liabilities | 1 860.76 | 1 737.53 | 1 249.68 | ||
| Non-current deferred tax liabilities | 737.25 | ||||
| Non-current liabilities total | 7 948.07 | 7 156.31 | 6 014.54 | 4 850.61 | 3 473.88 |
| Current loans from credit institutions | 1 112.91 | 1 151.52 | 1 162.77 | 1 172.54 | 672.54 |
| Current trade creditors | 1 920.17 | 560.15 | 823.70 | 2 341.07 | 3 309.10 |
| Other non-interest bearing current liabilities | 1 329.71 | 1 718.27 | 1 096.56 | 778.71 | 1 338.13 |
| Accruals and deferred income | 6.57 | 8.50 | |||
| Current liabilities total | 4 369.36 | 3 438.44 | 3 083.03 | 4 292.33 | 5 319.78 |
| Balance sheet total (liabilities) | 17 875.08 | 17 522.43 | 16 736.59 | 15 884.42 | 15 427.42 |
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.