Kirstinelund ApS, Lystrup — Credit Rating and Financial Key Figures
CVR number: 36994770
Skæringvej 100, 8520 Lystrup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 163.69 | 10 090.81 | 12 045.65 | 12 493.98 | 12 422.82 |
| Employee benefit expenses | - 290.00 | - 290.40 | - 290.40 | ||
| Reduction in value of non-current assets | 2 007.46 | 6 998.69 | 8 816.00 | - 338.24 | -3 896.00 |
| EBIT | 8 171.14 | 17 089.51 | 20 571.65 | 11 865.34 | 8 236.42 |
| Other financial income | 4.31 | 0.76 | 305.30 | 13 917.80 | |
| Other financial expenses | -1 898.87 | -5 825.41 | -5 664.76 | -3 721.56 | -4 883.05 |
| Pre-tax profit | 6 276.58 | 11 264.85 | 14 906.89 | 8 449.09 | 17 271.17 |
| Income taxes | -1 747.63 | -2 544.27 | -3 279.49 | -1 886.08 | -3 801.38 |
| Net earnings | 4 528.95 | 8 720.58 | 11 627.40 | 6 563.01 | 13 469.79 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 162 166.52 | 259 630.00 | 268 446.00 | 268 757.58 | 264 861.58 |
| Tangible assets total | 162 166.52 | 259 630.00 | 268 446.00 | 268 757.58 | 264 861.58 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 13.19 | 80.84 | 13.19 | 22.34 | |
| Current amounts owed by group member comp. | 6 565.68 | 13 603.60 | 16 699.93 | ||
| Prepayments and accrued income | 35.98 | 2.68 | 9.07 | ||
| Current other receivables | 2 432.77 | ||||
| Short term receivables total | 2 432.77 | 49.16 | 6 646.52 | 13 619.47 | 16 731.33 |
| Cash and bank deposits | 253.57 | 0.64 | |||
| Cash and cash equivalents | 253.57 | 0.64 | |||
| Balance sheet total (assets) | 164 599.30 | 259 932.74 | 275 093.16 | 282 377.05 | 281 592.91 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 75.77 | 75.77 | 75.77 | 75.77 |
| Share premium account | 3 450.00 | ||||
| Shares repurchased | 22 000.00 | ||||
| Retained earnings | 39 172.03 | 71 156.22 | 79 876.80 | 91 504.21 | 76 067.21 |
| Profit of the financial year | 4 528.95 | 8 720.58 | 11 627.40 | 6 563.01 | 13 469.79 |
| Shareholders equity total | 47 200.98 | 79 952.57 | 91 579.97 | 98 142.98 | 111 612.76 |
| Provisions | 10 965.10 | 15 983.10 | 18 027.00 | 18 063.10 | 17 313.70 |
| Non-current loans from credit institutions | 61 155.88 | 101 756.83 | 146 372.79 | 143 686.99 | 125 628.58 |
| Non-current other liabilities | 2 608.21 | 2 578.64 | 3 346.54 | 3 346.54 | 3 346.54 |
| Non-current liabilities total | 63 764.09 | 104 335.47 | 149 719.33 | 147 033.54 | 128 975.13 |
| Current loans from credit institutions | 33 898.52 | 56 484.83 | 9 939.77 | 13 482.15 | 14 713.43 |
| Current trade creditors | 3 104.15 | 476.42 | 212.05 | 186.74 | 54.73 |
| Current owed to group member | 4 731.50 | 313.72 | 899.87 | 2 101.78 | 2 754.16 |
| Short-term deferred tax liabilities | 820.23 | 899.87 | 1 235.59 | 1 849.98 | 4 550.78 |
| Other non-interest bearing current liabilities | 114.72 | 1 486.77 | 3 479.57 | 1 516.79 | 1 602.28 |
| Accruals and deferred income | 15.94 | ||||
| Current liabilities total | 42 669.12 | 59 661.60 | 15 766.85 | 19 137.44 | 23 691.32 |
| Balance sheet total (liabilities) | 164 599.30 | 259 932.74 | 275 093.16 | 282 377.05 | 281 592.91 |
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.