Kivsmose ApS — Credit Rating and Financial Key Figures
CVR number: 38448382
Anemonevej 20, 4600 Køge
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 786.15 | 2 190.48 | 1 040.42 | 867.06 | 2 268.35 |
| Employee benefit expenses | - 495.91 | - 682.92 | - 922.74 | - 783.17 | -1 322.66 |
| Total depreciation | -0.67 | -8.00 | -8.00 | -8.00 | |
| EBIT | 290.24 | 1 506.90 | 109.68 | 75.88 | 937.68 |
| Other financial income | 1.39 | 0.51 | |||
| Other financial expenses | -16.70 | -43.77 | -43.01 | -21.59 | -32.76 |
| Income from other inv. held as non-curr. assets | 1.60 | 1.70 | |||
| Pre-tax profit | 273.55 | 1 463.13 | 68.06 | 55.90 | 907.14 |
| Income taxes | -66.00 | - 333.31 | -20.47 | -19.60 | - 201.81 |
| Net earnings | 207.55 | 1 129.82 | 47.59 | 36.30 | 705.33 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 23.33 | 15.33 | |||
| Machinery and equipment | 39.33 | 31.33 | |||
| Tangible assets total | 39.33 | 31.33 | 23.33 | 15.33 | |
| Investments total | |||||
| Non-current other receivables | 0.90 | 12.43 | |||
| Long term receivables total | 0.90 | 12.43 | |||
| Inventories total | |||||
| Current trade debtors | 1 004.92 | 3 513.61 | 993.61 | 472.70 | 1 533.06 |
| Current amounts owed by group member comp. | 29.89 | 37.68 | 43.91 | 42.63 | |
| Prepayments and accrued income | 2.98 | 3.25 | 7.00 | 12.04 | 2.48 |
| Current other receivables | 0.01 | 209.40 | 25.70 | ||
| Current deferred tax assets | 40.89 | ||||
| Short term receivables total | 1 048.79 | 3 756.15 | 1 038.30 | 528.65 | 1 603.87 |
| Cash and bank deposits | 591.94 | 986.49 | 399.18 | 415.60 | 585.29 |
| Cash and cash equivalents | 591.94 | 986.49 | 399.18 | 415.60 | 585.29 |
| Balance sheet total (assets) | 1 641.64 | 4 794.40 | 1 468.81 | 967.59 | 2 204.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 950.00 | 250.00 | 700.00 | |
| Retained earnings | - 193.16 | - 935.61 | 194.21 | -8.20 | - 671.90 |
| Profit of the financial year | 207.55 | 1 129.82 | 47.59 | 36.30 | 705.33 |
| Shareholders equity total | 264.39 | 1 194.21 | 291.80 | 328.10 | 783.43 |
| Provisions | 2.05 | 1.94 | 5.13 | 3.37 | |
| Non-current deferred tax liabilities | 106.89 | 290.37 | 20.58 | 203.57 | |
| Non-current liabilities total | 106.89 | 290.37 | 20.58 | 203.57 | |
| Advances received | 320.00 | ||||
| Current trade creditors | 786.17 | 2 368.63 | 706.92 | 394.21 | 967.04 |
| Current owed to participating | 56.97 | 31.72 | 26.89 | ||
| Current owed to group member | 129.00 | ||||
| Short-term deferred tax liabilities | 57.89 | 106.89 | 290.37 | 36.99 | |
| Other non-interest bearing current liabilities | 240.34 | 480.53 | 130.31 | 203.16 | 247.08 |
| Current liabilities total | 1 270.36 | 3 307.77 | 1 154.48 | 634.35 | 1 214.12 |
| Balance sheet total (liabilities) | 1 641.64 | 4 794.40 | 1 468.81 | 967.59 | 2 204.49 |
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.