KR. FREDERIKSEN ApS — Credit Rating and Financial Key Figures
CVR number: 33166575
Vestermøllevej 5, 8380 Trige
kr.frederiksen@mi5.dk
tel: 86230188
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.38 | 334.07 | 1 998.09 | 1 246.85 | -1 392.75 |
| Employee benefit expenses | - 133.93 | - 675.31 | - 585.70 | - 681.39 | |
| Total depreciation | -22.50 | - 129.38 | - 217.50 | - 151.88 | |
| EBIT | -9.38 | 177.64 | 1 193.40 | 443.65 | -2 226.02 |
| Other financial income | 12.06 | 234.45 | |||
| Other financial expenses | -4.20 | -24.00 | -4.25 | -53.36 | - 164.50 |
| Net income from associates (fin.) | 194.50 | 13.40 | - 211.22 | 34.04 | |
| Pre-tax profit | 192.98 | 167.04 | 977.93 | 424.33 | -2 156.07 |
| Income taxes | 3.01 | -31.17 | - 215.14 | -93.35 | 75.81 |
| Net earnings | 195.98 | 135.87 | 762.79 | 330.97 | -2 080.26 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 477.50 | 935.63 | 718.13 | 783.75 | |
| Tangible assets total | 477.50 | 935.63 | 718.13 | 783.75 | |
| Holdings in group member companies | 1 689.43 | 1 702.83 | 1 491.62 | 1 525.65 | 1 491.62 |
| Other receivables | -0.00 | ||||
| Investments total | 1 689.43 | 1 702.83 | 1 491.62 | 1 525.65 | 1 491.62 |
| Non-current loans receivable | 22.99 | 19.97 | 22.99 | ||
| Long term receivables total | 22.99 | 19.97 | 22.99 | ||
| Finished products/goods | 968.65 | 1 174.82 | 1 866.12 | 416.92 | |
| Inventories total | 968.65 | 1 174.82 | 1 866.12 | 416.92 | |
| Current trade debtors | 18.54 | ||||
| Prepayments and accrued income | 9.95 | 8.10 | 18.23 | 14.41 | |
| Current other receivables | 69.32 | 111.25 | 246.38 | 216.98 | |
| Current deferred tax assets | 50.43 | 18.00 | |||
| Short term receivables total | 50.43 | 79.27 | 137.89 | 264.61 | 249.38 |
| Cash and bank deposits | 22.72 | 480.57 | 846.38 | 584.42 | 1.05 |
| Cash and cash equivalents | 22.72 | 480.57 | 846.38 | 584.42 | 1.05 |
| Balance sheet total (assets) | 1 762.58 | 3 708.82 | 4 609.31 | 4 978.90 | 2 965.70 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 821.73 | 835.13 | 623.91 | 623.91 | 623.91 |
| Retained earnings | 519.09 | 701.67 | 1 048.76 | 1 811.54 | 2 452.62 |
| Profit of the financial year | 195.98 | 135.87 | 762.79 | 330.97 | -2 080.26 |
| Shareholders equity total | 1 616.80 | 1 752.67 | 2 515.46 | 2 846.43 | 1 076.28 |
| Provisions | 72.55 | 72.55 | 72.55 | 50.00 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2.45 | ||||
| Current trade creditors | 9.38 | 28.49 | 6.59 | 33.62 | 12.82 |
| Current owed to group member | 119.85 | 1 790.60 | 1 582.49 | 1 616.53 | 1 648.86 |
| Short-term deferred tax liabilities | 16.56 | 1.12 | 258.17 | 253.58 | |
| Other non-interest bearing current liabilities | 53.16 | 174.05 | 156.19 | 175.29 | |
| Current liabilities total | 145.78 | 1 873.37 | 2 021.30 | 2 059.92 | 1 839.43 |
| Balance sheet total (liabilities) | 1 762.58 | 3 698.59 | 4 609.31 | 4 978.90 | 2 965.70 |
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.