KiDS Coolshop Bornholm ApS — Credit Rating and Financial Key Figures
CVR number: 42530735
Snellemark 17, Rønne 3700 Rønne
tel: 93803515
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 031.47 | 2 117.09 | 2 432.48 |
Employee benefit expenses | - 120.66 | - 742.26 | -1 231.73 |
Total depreciation | -83.21 | -83.21 | -83.21 |
EBIT | 827.60 | 1 291.62 | 1 117.54 |
Other financial income | 2.18 | ||
Other financial expenses | -7.92 | -29.09 | -28.25 |
Pre-tax profit | 819.68 | 1 262.53 | 1 091.48 |
Income taxes | - 181.88 | - 280.22 | - 244.08 |
Net earnings | 637.80 | 982.32 | 847.39 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 232.34 | 174.26 | 116.17 |
Machinery and equipment | 50.26 | 25.13 | |
Tangible assets total | 282.60 | 199.39 | 116.17 |
Other receivables | 108.00 | 108.00 | 108.00 |
Investments total | 108.00 | 108.00 | 108.00 |
Long term receivables total | |||
Finished products/goods | 1 055.37 | 2 050.00 | 2 240.47 |
Inventories total | 1 055.37 | 2 050.00 | 2 240.47 |
Current trade debtors | 7.96 | 15.23 | 9.18 |
Current amounts owed by group member comp. | 12.50 | ||
Current other receivables | 8.68 | 1.08 | |
Current deferred tax assets | 1.38 | 3.80 | 7.00 |
Short term receivables total | 9.35 | 40.21 | 17.25 |
Cash and bank deposits | 807.63 | 885.43 | 1 117.52 |
Cash and cash equivalents | 807.63 | 885.43 | 1 117.52 |
Balance sheet total (assets) | 2 262.95 | 3 283.02 | 3 599.41 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 |
Shares repurchased | 982.32 | ||
Retained earnings | - 344.51 | 637.80 | |
Profit of the financial year | 637.80 | 982.32 | 847.39 |
Shareholders equity total | 717.80 | 1 700.12 | 1 565.20 |
Non-current liabilities total | |||
Current trade creditors | 430.01 | 170.60 | 42.04 |
Current owed to participating | 346.99 | 485.85 | |
Current owed to group member | 684.75 | ||
Short-term deferred tax liabilities | 183.26 | 282.64 | 439.91 |
Other non-interest bearing current liabilities | 584.88 | 643.81 | 867.52 |
Current liabilities total | 1 545.14 | 1 582.90 | 2 034.22 |
Balance sheet total (liabilities) | 2 262.95 | 3 283.02 | 3 599.41 |
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.