KJELLERUP TAGRENOVERING ApS — Credit Rating and Financial Key Figures
CVR number: 29392129
Parallelvej 3, 8620 Kjellerup
info@kjelleruptagrenovering.dk
tel: 22384125
www.kjelleruptagrenovering.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 005.56 | 1 952.56 | 2 713.88 | 1 623.74 | 2 529.88 |
| Employee benefit expenses | -1 370.18 | -1 439.83 | -2 193.67 | -1 793.05 | -2 174.66 |
| Total depreciation | -40.38 | -44.79 | -49.50 | -65.77 | -92.44 |
| EBIT | 595.00 | 467.93 | 470.70 | - 235.08 | 262.78 |
| Other financial income | 0.37 | ||||
| Other financial expenses | -15.05 | -15.61 | -11.82 | -10.17 | -23.73 |
| Pre-tax profit | 580.33 | 452.33 | 458.89 | - 245.25 | 239.05 |
| Income taxes | - 174.09 | - 105.36 | - 102.84 | 53.03 | -53.39 |
| Net earnings | 406.24 | 346.97 | 356.05 | - 192.22 | 185.67 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 130.00 | ||||
| Intangible assets total | 130.00 | ||||
| Machinery and equipment | 77.24 | 159.78 | 214.52 | 374.81 | 311.00 |
| Tangible assets total | 77.24 | 159.78 | 214.52 | 374.81 | 311.00 |
| Investments total | |||||
| Non-current other receivables | 6.00 | 6.00 | |||
| Long term receivables total | 6.00 | 6.00 | |||
| Raw materials and consumables | 84.39 | 115.90 | 145.76 | 180.44 | 125.96 |
| Inventories total | 84.39 | 115.90 | 145.76 | 180.44 | 125.96 |
| Current trade debtors | 129.43 | 174.56 | 661.23 | 381.23 | 147.55 |
| Prepayments and accrued income | 19.88 | 38.71 | 139.53 | 78.78 | 108.26 |
| Current other receivables | 226.84 | 18.41 | 154.38 | 49.00 | 378.77 |
| Current deferred tax assets | 1.60 | 42.00 | 44.00 | ||
| Short term receivables total | 377.75 | 231.69 | 955.15 | 551.01 | 678.59 |
| Cash and bank deposits | 1 362.73 | 1 233.44 | 742.55 | 472.44 | 1 043.29 |
| Cash and cash equivalents | 1 362.73 | 1 233.44 | 742.55 | 472.44 | 1 043.29 |
| Balance sheet total (assets) | 1 908.11 | 1 746.82 | 2 057.98 | 1 578.71 | 2 288.84 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 135.00 | |
| Retained earnings | 182.90 | 474.74 | 703.90 | 1 059.96 | 732.74 |
| Profit of the financial year | 406.24 | 346.97 | 356.05 | - 192.22 | 185.67 |
| Shareholders equity total | 827.14 | 1 061.10 | 1 302.76 | 992.74 | 1 178.40 |
| Provisions | 14.00 | 57.50 | 4.00 | 58.90 | |
| Non-current other liabilities | 51.38 | ||||
| Non-current liabilities total | 51.38 | ||||
| Current trade creditors | 74.44 | 77.50 | 179.02 | 140.96 | 317.47 |
| Other non-interest bearing current liabilities | 955.17 | 594.21 | 518.71 | 441.00 | 632.88 |
| Accruals and deferred income | 101.19 | ||||
| Current liabilities total | 1 029.60 | 671.71 | 697.73 | 581.97 | 1 051.54 |
| Balance sheet total (liabilities) | 1 908.11 | 1 746.82 | 2 057.98 | 1 578.71 | 2 288.84 |
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.