KM AFRENSNING ApS — Credit Rating and Financial Key Figures
CVR number: 35243577
Ustrup Skovvej 1, Ustrup 6500 Vojens
Lorens@kmafrensning.dk
tel: 91111171
www.kmafrensning.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 118.93 | 4 984.77 | 3 275.52 | 2 589.43 | 5 139.04 |
| Employee benefit expenses | -2 622.53 | -3 578.04 | -2 986.60 | -3 182.97 | -4 931.81 |
| Other operating expenses | -91.02 | -2.85 | |||
| Total depreciation | - 293.24 | - 231.42 | - 189.30 | - 364.33 | - 350.55 |
| EBIT | 112.14 | 1 172.46 | 99.62 | - 957.87 | - 143.33 |
| Other financial income | 5.25 | 1.27 | 5.66 | 24.29 | 4.54 |
| Other financial expenses | -43.84 | -30.86 | -35.08 | -90.73 | - 167.34 |
| Pre-tax profit | 73.55 | 1 142.87 | 70.19 | -1 024.31 | - 306.13 |
| Income taxes | -36.47 | - 252.57 | -20.90 | 214.36 | 19.34 |
| Net earnings | 37.07 | 890.30 | 49.29 | - 809.95 | - 286.79 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 3.94 | ||||
| Intangible assets total | 3.94 | ||||
| Buildings | 513.44 | 385.08 | |||
| Machinery and equipment | 906.34 | 1 028.42 | 1 174.12 | 1 051.37 | 878.36 |
| Tangible assets total | 906.34 | 1 028.42 | 1 174.12 | 1 564.81 | 1 263.44 |
| Holdings in group member companies | 0.00 | 0.00 | |||
| Investments total | 0.00 | 0.00 | |||
| Long term receivables total | |||||
| Finished products/goods | 105.00 | 116.00 | 235.00 | 220.00 | 206.59 |
| Inventories total | 105.00 | 116.00 | 235.00 | 220.00 | 206.59 |
| Current trade debtors | 996.12 | 1 574.65 | 392.19 | 1 166.04 | 1 922.78 |
| Prepayments and accrued income | 503.03 | 507.97 | 474.57 | 403.56 | 283.52 |
| Current other receivables | 81.00 | 637.50 | 176.92 | 153.87 | |
| Current deferred tax assets | 0.03 | 0.06 | 32.05 | 33.21 | |
| Short term receivables total | 1 580.18 | 2 082.61 | 1 504.32 | 1 778.57 | 2 393.38 |
| Other current investments | 17.00 | 16.70 | 21.10 | 20.40 | 22.40 |
| Cash and bank deposits | 695.91 | 3.09 | |||
| Cash and cash equivalents | 17.00 | 712.61 | 21.10 | 20.40 | 25.49 |
| Balance sheet total (assets) | 2 612.46 | 3 939.65 | 2 934.53 | 3 583.78 | 3 888.90 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 300.00 | ||||
| Retained earnings | 406.84 | 143.91 | 1 034.21 | 1 083.50 | 273.55 |
| Profit of the financial year | 37.07 | 890.30 | 49.29 | - 809.95 | - 286.79 |
| Shareholders equity total | 523.91 | 1 414.21 | 1 163.50 | 353.55 | 66.76 |
| Provisions | 156.44 | 212.72 | 233.63 | 19.21 | |
| Non-current other liabilities | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Non-current liabilities total | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Current loans from credit institutions | 383.00 | 182.49 | 939.22 | 1 530.49 | |
| Current trade creditors | 222.28 | 182.06 | 444.06 | 530.14 | 820.01 |
| Current owed to participating | 474.80 | 3.14 | 26.66 | 17.82 | |
| Current owed to group member | 10.50 | 300.28 | 44.18 | ||
| Short-term deferred tax liabilities | 198.08 | ||||
| Other non-interest bearing current liabilities | 352.03 | 1 422.07 | 407.71 | 914.71 | 909.63 |
| Current liabilities total | 1 432.11 | 1 812.71 | 1 037.40 | 2 711.02 | 3 322.13 |
| Balance sheet total (liabilities) | 2 612.46 | 3 939.65 | 2 934.53 | 3 583.78 | 3 888.90 |
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.