EKKOFONDEN — Credit Rating and Financial Key Figures
CVR number: 35478787
Magnesmindevej 8, Gjurup 9800 Hjørring
info@ekkofonden.dk
www.ekkofonden.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 184 091.00 | -2 269.00 | - 184.00 |
| Employee benefit expenses | -82 954.00 | -2 206.00 | -3 565.00 |
| Total depreciation | -2 183.00 | - 310.00 | - 795.00 |
| EBIT | 98 954.00 | -4 785.00 | -4 544.00 |
| Other financial income | 5 539.00 | 6 175.00 | 12 116.00 |
| Other financial expenses | -1 417.00 | -20 897.00 | -2 827.00 |
| Net income from associates (fin.) | 5 939.00 | 20 506.00 | 10 101.00 |
| Pre-tax profit | 109 015.00 | 999.00 | 14 846.00 |
| Income taxes | -22 805.00 | ||
| Net earnings | 86 210.00 | 999.00 | 14 846.00 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 252.00 | 1 878.00 | |
| Tangible assets total | 252.00 | 1 878.00 | |
| Holdings in group member companies | 45 391.00 | 65 897.00 | 75 898.00 |
| Participating interests | 20.00 | ||
| Investments total | 45 391.00 | 65 897.00 | 75 918.00 |
| Non-current loans receivable | 10 000.00 | 10 004.00 | 10 008.00 |
| Non-current other receivables | 18.00 | 27.00 | 12 695.00 |
| Long term receivables total | 10 018.00 | 10 031.00 | 22 703.00 |
| Inventories total | |||
| Current trade debtors | 10.00 | 61.00 | |
| Current amounts owed by group member comp. | 6 243.00 | 3 728.00 | 11 269.00 |
| Current owed by particip. interest comp. | 1 228.00 | ||
| Prepayments and accrued income | 32.00 | ||
| Current other receivables | 4 476.00 | 8 683.00 | 595.00 |
| Current deferred tax assets | 1 627.00 | 782.00 | |
| Short term receivables total | 10 751.00 | 14 048.00 | 13 935.00 |
| Other current investments | 119 925.00 | 94 966.00 | 105 402.00 |
| Cash and bank deposits | 34.00 | ||
| Cash and cash equivalents | 119 959.00 | 94 966.00 | 105 402.00 |
| Balance sheet total (assets) | 186 371.00 | 186 820.00 | 217 958.00 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 4 599.00 | 4 599.00 | 4 599.00 |
| Other reserves | 19 066.00 | 39 572.00 | 10 101.00 |
| Other restricted equity | 1 000.00 | ||
| Retained earnings | 22 765.00 | 88 485.00 | 117 955.00 |
| Profit of the financial year | 86 210.00 | 999.00 | 14 846.00 |
| Shareholders equity total | 132 640.00 | 133 655.00 | 148 501.00 |
| Provisions | 16.00 | ||
| Non-current leasing loans | 143.00 | 1 242.00 | |
| Non-current liabilities total | 143.00 | 1 242.00 | |
| Current loans from credit institutions | 40 836.00 | 48 981.00 | 67 903.00 |
| Current trade creditors | 201.00 | 2 519.00 | 1 413.00 |
| Short-term deferred tax liabilities | 6 901.00 | ||
| Other non-interest bearing current liabilities | 5 634.00 | 423.00 | 141.00 |
| Current liabilities total | 53 572.00 | 51 923.00 | 69 457.00 |
| Balance sheet total (liabilities) | 186 371.00 | 186 820.00 | 217 958.00 |
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.